<!DOCTYPE html>
<html lang="en">
    <head>
        <meta charset="utf-8">
        <meta name="viewport" content="width=device-width, initial-scale=1.0">
        <meta name="description" content="">
        <meta name="author" content="">
        <title>
            jQuery Calx 2.2.7 Sample
        </title>
        <link href="../css/bootstrap.css" rel="stylesheet" type="text/css">
        <link href="../css/sb-admin.css" rel="stylesheet" type="text/css">
        <link href="../css/style.css" rel="stylesheet" type="text/css">
        <link rel="stylesheet" href="../font-awesome/css/font-awesome.min.css" type="text/css">
    </head>
    <body>
        <div id="wrapper">
            <nav class="navbar navbar-inverse navbar-fixed-top" role="navigation">
                <div class="navbar-header">
                    <button type="button" class="navbar-toggle" data-toggle="collapse" data-target=".navbar-ex1-collapse">
                        <span class="sr-only">Toggle navigation</span>
                    </button>
                    <a class="navbar-brand" href="#">jQuery Calx 2.2.7 Sample</a>
                </div>
                <div class="collapse navbar-collapse navbar-ex1-collapse">
                    <ul class="nav navbar-nav side-nav">
                        <li><a href="../index.html">Index</a></li>
                        <li><a href="../basic.html">Basic Calculation</a></li>
                        <li><a href="../dynamic_form.html">Dynamic Form</a></li>
                        <li><a href="../checkbox.html">Cehckbox, Radio, and Select</a></li>
                        <li><a href="../chart.html">Drawing Chart</a></li>
                        <li><a href="../multisheet.html">Multiple Sheet</a></li>
                        <li><a href="../formula.html">Formula Showcase</a></li>
                        <li><a href="../server_side.html">Server Side Formula</a></li>
                        <li class="dropdown open">
                            <a data-toggle="dropdown" class="dropdown-toggle" href="#">
                                Sample Application
                                <b class="caret"></b>
                            </a>
                            <ul class="dropdown-menu">
                                <li><a href="#">Budget Planner</a></li>
                                <li><a href="amortization_schedule.html">Amortization Schedule</a></li>
                                <li><a href="home_mortgage.html">Home Mortgage Calc</a></li>
                                <li><a href="home_expense.html">Home Expense Calc</a></li>
                            </ul>
                        </li>

                    </ul>
                </div>
            </nav>
            <div id="page-wrapper">
                <div class="row">
                    <div class="col-lg-10">
                        <h2>Yearly Budget Planner</h2>
                    </div>
                    <div class="col-lg-2">
                        <button class="btn btn-primary pull-right" id="show_formula" data-shown="0">Show Formula</button>
                    </div>
                </div>
                <hr>
                <form action="" id="budget_planner">
                    <div class="row">
                        <div class="col-md-3">
                            <label for="start_cash_balance" style="font-size:16px">Starting Cash Balance</label>
                        </div>
                        <div class="col-md-3">
                            <input class="form-control input-md text-bold text-right" id="start_cash_balance" data-cell="C4" data-format="$ 0,0[.]00">
                        </div>
                    </div>

                    <div class="row" style="margin-top: 15px">
                        <div class="col-xs-5 col-sm-3" style="padding-right:0">
                            <table class="table table-condensed table-stripped scrollable left-head">
                                <thead>
                                    <tr><th>&nbsp;</th></tr>
                                    <tr><th class="small">&nbsp;</th></tr>
                                </thead>
                                <tbody style="overflow-x:hidden">
                                    <tr class="bggrey"><td><label class="normal" data-cell="A7"><a href="#income">Total Income</a><a name="home"></a></label></td></tr>
                                    <tr class="bggrey"><td><label class="normal" data-cell="A8">Total Expense</label></td></tr>
                                    <tr><td><label class="normal"><a href="#to_saving" data-cell="A10" data-formula="CONCAT(A40, ' (', IF(AY8=0,0,ROUND(AY10/AY8*100,1)) ,'%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#charity" data-cell="A11" data-formula="CONCAT(A56, ' (', IF(AY8=0,0,ROUND(AY11/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#housing" data-cell="A12" data-formula="CONCAT(A66, ' (', IF(AY8=0,0,ROUND(AY12/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#utilities" data-cell="A13" data-formula="CONCAT(A78, ' (', IF(AY8=0,0,ROUND(AY13/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#food" data-cell="A14" data-formula="CONCAT(A89, ' (', IF(AY8=0,0,ROUND(AY14/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#transportation" data-cell="A15" data-formula="CONCAT(A97, ' (', IF(AY8=0,0,ROUND(AY15/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#health" data-cell="A16" data-formula="CONCAT(A108, ' (', IF(AY8=0,0,ROUND(AY16/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#daily_living" data-cell="A17" data-formula="CONCAT(A120, ' (', IF(AY8=0,0,ROUND(AY17/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#children" data-cell="A18" data-formula="CONCAT(A131, ' (', IF(AY8=0,0,ROUND(AY18/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#obligations" data-cell="A19" data-formula="CONCAT(A144, ' (', IF(AY8=0,0,ROUND(AY19/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#business" data-cell="A20" data-formula="CONCAT(A158, ' (', IF(AY8=0,0,ROUND(AY20/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#entertainment" data-cell="A21" data-formula="CONCAT(A165, ' (', IF(AY8=0,0,ROUND(AY21/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#subscriptions" data-cell="A22" data-formula="CONCAT(A183, ' (', IF(AY8=0,0,ROUND(AY22/AY8*100,1)), '%)')"></a></label></td></tr>
                                    <tr><td><label class="normal"><a href="#misc" data-cell="A23" data-formula="CONCAT(A191, ' (', IF(AY8=0,0,ROUND(AY23/AY8*100,1)), '%)')"></a></label></td></tr>

                                    <tr class="bggrey"><td><label class="normal">NET (Income - Expenses)</label></td></tr>
                                    <tr><td><label>Projected End Balance</label></td></tr>
                                    <tr><td><label class="normal">Actual End Balance</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>

                                    <tr class="bggreen"><td>
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        INCOME
                                        <a name="income"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Wages and Tips</label></td></tr>
                                    <tr><td><label class="normal">Interests Income</label></td></tr>
                                    <tr><td><label class="normal">Dividends</label></td></tr>
                                    <tr><td><label class="normal">Gifts Received</label></td></tr>
                                    <tr><td><label class="normal">Refunds/Reimbursements</label></td></tr>
                                    <tr><td><label class="normal">Financial Aid</label></td></tr>
                                    <tr><td><label class="normal">Rental Income</label></td></tr>
                                    <tr><td><label class="normal">Other Income</label></td></tr>
                                    <tr class="row-total"><td><label class="normal">Total INCOME</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bggreen"><td data-cell="A40" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        TO SAVINGS
                                        <a name="to_saving"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Emergency Fund (6-12 mo)</label></td></tr>
                                    <tr><td><label class="normal">Emergency Spending</label></td></tr>
                                    <tr><td><label class="normal">Retirement Fund</label></td></tr>
                                    <tr><td><label class="normal">College Fund</label></td></tr>
                                    <tr><td><label class="normal">Investments</label></td></tr>
                                    <tr><td><label class="normal">Taxes</label></td></tr>
                                    <tr><td><label class="normal">Down Payment</label></td></tr>
                                    <tr><td><label class="normal">Home Repairs</label></td></tr>
                                    <tr><td><label class="normal">Car Replacement</label></td></tr>
                                    <tr><td><label class="normal">Car Repairs</label></td></tr>
                                    <tr><td><label class="normal">Furniture Replacement</label></td></tr>
                                    <tr><td><label class="normal">Vacation</label></td></tr>
                                    <tr><td><label class="normal">Other</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A54" data-formula="CONCAT('Total ', A40)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A56" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        CHARITY / GIFTS
                                        <a name="charity"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Tithing</label></td></tr>
                                    <tr><td><label class="normal">Charitable Donations</label></td></tr>
                                    <tr><td><label class="normal">Religious Donations</label></td></tr>
                                    <tr><td><label class="normal">Gifts</label></td></tr>
                                    <tr><td><label class="normal">Christmas</label></td></tr>
                                    <tr><td><label class="normal">Other Charity</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A63" data-formula="CONCAT('Total ', A56)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A66" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        HOUSING
                                        <a name="housing"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Mortgage/Rent</label></td></tr>
                                    <tr><td><label class="normal">Home/Rental Insurance</label></td></tr>
                                    <tr><td><label class="normal">Real Estate Taxes</label></td></tr>
                                    <tr><td><label class="normal">Furnishings/Appliances</label></td></tr>
                                    <tr><td><label class="normal">Lawn/Garden</label></td></tr>
                                    <tr><td><label class="normal">Maintenance/Supplies</label></td></tr>
                                    <tr><td><label class="normal">Improvements</label></td></tr>
                                    <tr><td><label class="normal">Other Home Expenses</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A75"  data-formula="CONCAT('Total ', A66)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A78" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        UTILITIES
                                        <a name="utilities"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Electricity</label></td></tr>
                                    <tr><td><label class="normal">Gas/Oil</label></td></tr>
                                    <tr><td><label class="normal">Water/Sewer/Trash</label></td></tr>
                                    <tr><td><label class="normal">Phone</label></td></tr>
                                    <tr><td><label class="normal">Cable/Satellite</label></td></tr>
                                    <tr><td><label class="normal">Internet</label></td></tr>
                                    <tr><td><label class="normal">Other Utilities</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A86"  data-formula="CONCAT('Total ', A78)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A89" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        FOOD
                                        <a name="food"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Groceries</label></td></tr>
                                    <tr><td><label class="normal">Dining / Eating Out</label></td></tr>
                                    <tr><td><label class="normal">Pet Food</label></td></tr>
                                    <tr><td><label class="normal">Other Food</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A94"  data-formula="CONCAT('Total ', A89)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A97" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        TRANSPORTATION
                                        <a name="transportation"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Vehicle Payments</label></td></tr>
                                    <tr><td><label class="normal">Auto Insurance</label></td></tr>
                                    <tr><td><label class="normal">Fuel</label></td></tr>
                                    <tr><td><label class="normal">Bus/Taxi/Train Fare</label></td></tr>
                                    <tr><td><label class="normal">Repairs/Tires</label></td></tr>
                                    <tr><td><label class="normal">Registration/License</label></td></tr>
                                    <tr><td><label class="normal">Other Transportation</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A105" data-formula="CONCAT('Total ', A97)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A108" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        HEALTH
                                        <a name="health"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Health Insurance</label></td></tr>
                                    <tr><td><label class="normal">Disability Insurance</label></td></tr>
                                    <tr><td><label class="normal">Doctor/Dentist/Optometrist</label></td></tr>
                                    <tr><td><label class="normal">Medicine/Drugs</label></td></tr>
                                    <tr><td><label class="normal">Health Club Dues</label></td></tr>
                                    <tr><td><label class="normal">Life Insurance</label></td></tr>
                                    <tr><td><label class="normal">Veterinarian/Pet Care</label></td></tr>
                                    <tr><td><label class="normal">Other Health</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A117" data-formula="CONCAT('Total ', A108)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A120" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        DAILY LIVING
                                        <a name="daily_living"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Education</label></td></tr>
                                    <tr><td><label class="normal">Clothing</label></td></tr>
                                    <tr><td><label class="normal">Personal Supplies</label></td></tr>
                                    <tr><td><label class="normal">Cleaning Supplies</label></td></tr>
                                    <tr><td><label class="normal">Laundry / Dry Cleaning</label></td></tr>
                                    <tr><td><label class="normal">Salon/Barber</label></td></tr>
                                    <tr><td><label class="normal">Other Daily Living</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A128" data-formula="CONCAT('Total ', A120)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A131" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        CHILDREN
                                        <a name="children"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Clothing</label></td></tr>
                                    <tr><td><label class="normal">Medical</label></td></tr>
                                    <tr><td><label class="normal">Music Lessons</label></td></tr>
                                    <tr><td><label class="normal">School Tuition</label></td></tr>
                                    <tr><td><label class="normal">School Lunch</label></td></tr>
                                    <tr><td><label class="normal">School Supplies</label></td></tr>
                                    <tr><td><label class="normal">Babysitting/Child Care</label></td></tr>
                                    <tr><td><label class="normal">Toys/Games</label></td></tr>
                                    <tr><td><label class="normal">Other</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A141" data-formula="CONCAT('Total ', A131)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A144" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        OBLIGATIONS
                                        <a name="obligations"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Student Loan</label></td></tr>
                                    <tr><td><label class="normal">Other Loan</label></td></tr>
                                    <tr><td><label class="normal">Credit Card #1</label></td></tr>
                                    <tr><td><label class="normal">Credit Card #2</label></td></tr>
                                    <tr><td><label class="normal">Credit Card #3</label></td></tr>
                                    <tr><td><label class="normal">Alimony/Child Support</label></td></tr>
                                    <tr><td><label class="normal">Federal Taxes</label></td></tr>
                                    <tr><td><label class="normal">State/Local Taxes</label></td></tr>
                                    <tr><td><label class="normal">Legal Fees</label></td></tr>
                                    <tr><td><label class="normal">Other Obligations</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A155" data-formula="CONCAT('Total ', A144)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A158" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        BUSINESS EXPENSE
                                        <a name="business"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Deductible Expenses</label></td></tr>
                                    <tr><td><label class="normal">Non-Deductible Expenses</label></td></tr>
                                    <tr><td><label class="normal">Other Business</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A162" data-formula="CONCAT('Total ', A158)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A165" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        ENTERTAINMENT
                                        <a name="entertainment"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Vacation/Travel</label></td></tr>
                                    <tr><td><label class="normal">Videos/DVDs</label></td></tr>
                                    <tr><td><label class="normal">Music</label></td></tr>
                                    <tr><td><label class="normal">Games</label></td></tr>
                                    <tr><td><label class="normal">Rentals</label></td></tr>
                                    <tr><td><label class="normal">Movies/Theater</label></td></tr>
                                    <tr><td><label class="normal">Concerts/Plays</label></td></tr>
                                    <tr><td><label class="normal">Books</label></td></tr>
                                    <tr><td><label class="normal">Hobbies</label></td></tr>
                                    <tr><td><label class="normal">Film/Photos</label></td></tr>
                                    <tr><td><label class="normal">Sports</label></td></tr>
                                    <tr><td><label class="normal">Outdoor Recreation</label></td></tr>
                                    <tr><td><label class="normal">Toys/Gadgets</label></td></tr>
                                    <tr><td><label class="normal">Other Entertainment</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A180" data-formula="CONCAT('Total ', A165)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>


                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A183" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        SUBSCRIPTIONS
                                        <a name="subscriptions"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Newspaper</label></td></tr>
                                    <tr><td><label class="normal">Magazines</label></td></tr>
                                    <tr><td><label class="normal">Dues/Memberships</label></td></tr>
                                    <tr><td><label class="normal">Other Subscriptions</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A188" data-formula="CONCAT('Total ', A183)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>


                                    <!-- separator -->
                                    <tr><td>&nbsp;</td></tr>
                                    <tr class="bgblue"><td data-cell="A191" data-format="">
                                        <a href="#home" class="pull-right"><i class="fa fa-fw fa-caret-up"></i></a>
                                        MISCELLANEOUS
                                        <a name="misc"></a>
                                    </td></tr>
                                    <tr><td><label class="normal">Bank Fees</label></td></tr>
                                    <tr><td><label class="normal">Postage</label></td></tr>
                                    <tr><td><label class="normal">Other Miscellaneous</label></td></tr>
                                    <tr class="row-total"><td><label class="normal" data-cell="A195" data-formula="CONCAT('Total ', A191)"></label></td></tr>
                                    <tr><td><label class="normal">% of Income</label></td></tr>

                                </tbody>
                            </table>
                        </div>
                        <div class="col-xs-7 col-sm-9" style="overflow-x: auto; padding-left:0">
                            <table class="table table-condensed table-stripped scrollable">
                                <thead>
                                    <tr>
                                        <th colspan="3" class="mo-head">JAN</th>
                                        <th colspan="3" class="mo-head">FEB</th>
                                        <th colspan="3" class="mo-head">MAR</th>
                                        <th colspan="3" class="mo-head">APR</th>
                                        <th colspan="3" class="mo-head">MAY</th>
                                        <th colspan="3" class="mo-head">JUN</th>
                                        <th colspan="3" class="mo-head">JUL</th>
                                        <th colspan="3" class="mo-head">AUG</th>
                                        <th colspan="3" class="mo-head">SEP</th>
                                        <th colspan="3" class="mo-head">OCT</th>
                                        <th colspan="3" class="mo-head">NOV</th>
                                        <th colspan="3" class="mo-head">DEC</th>
                                        <th colspan="" class="mo-head">Total</th>
                                        <th colspan="" class="mo-head">Total</th>
                                    </tr>
                                    <tr>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget">Budget</th>
                                        <th class="small actual">Actual</th>
                                        <th class="small diff">Diff</th>
                                        <th class="small budget text-bold">Budget</th>
                                        <th class="small actual text-bold">Actual</th>
                                    </tr>
                                </thead>

                                <tbody style="padding-right:15px">
                                    <!-- Total Income -->
                                    <tr class="bggrey w100">
                                        <td class="budget"><input class="form-control" data-cell="C7" data-formula="C38"></td>
                                        <td class="actual"><input class="form-control" data-cell="D7" data-formula="D38"></td>
                                        <td class="diff"><input class="form-control" data-cell="E7" data-formula="D7-C7"></td>
                                        <td class="budget"><input class="form-control" data-cell="G7" data-formula="G38"></td>
                                        <td class="actual"><input class="form-control" data-cell="H7" data-formula="H38"></td>
                                        <td class="diff"><input class="form-control" data-cell="I7" data-formula="H7-G7"></td>
                                        <td class="budget"><input class="form-control" data-cell="K7" data-formula="K38"></td>
                                        <td class="actual"><input class="form-control" data-cell="L7" data-formula="L38"></td>
                                        <td class="diff"><input class="form-control" data-cell="M7" data-formula="L7-K7"></td>
                                        <td class="budget"><input class="form-control" data-cell="O7" data-formula="O38"></td>
                                        <td class="actual"><input class="form-control" data-cell="P7" data-formula="P38"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q7" data-formula="P7-O7"></td>
                                        <td class="budget"><input class="form-control" data-cell="S7" data-formula="S38"></td>
                                        <td class="actual"><input class="form-control" data-cell="T7" data-formula="T38"></td>
                                        <td class="diff"><input class="form-control" data-cell="U7" data-formula="T7-S7"></td>
                                        <td class="budget"><input class="form-control" data-cell="W7" data-formula="W38"></td>
                                        <td class="actual"><input class="form-control" data-cell="X7" data-formula="X38"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y7" data-formula="X7-W7"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA7" data-formula="AA38"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB7" data-formula="AB38"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC7" data-formula="AB7-AA7"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE7" data-formula="AE38"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF7" data-formula="AF38"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG7" data-formula="AF7-AE7"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI7" data-formula="AI38"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ7" data-formula="AJ38"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK7" data-formula="AJ7-AI7"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM7" data-formula="AM38"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN7" data-formula="AN38"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO7" data-formula="AN7-AM7"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ7" data-formula="AQ38"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR7" data-formula="AR38"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS7" data-formula="AR7-AQ7"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU7" data-formula="AU38"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV7" data-formula="AV38"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW7" data-formula="AV7-AU7"></td>
                                        <td><input class="form-control" data-cell="AY7" data-formula="SUM(C7,G7,K7,O7,S7,W7,AA7,AE7,AI7,AM7,AQ7,AU7)"></td>
                                        <td><input class="form-control" data-cell="AZ7" data-formula="SUM(D7,H7,L7,P7,T7,X7,AB7,AF7,AJ7,AN7,AR7,AV7)"></td>
                                    </tr>

                                    <!-- Total Expenses -->
                                    <tr class="bggrey w100">
                                        <td class="budget"><input class="form-control" data-cell="C8" data-formula="SUM(C10:C23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D8" data-formula="SUM(D10:D23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E8" data-formula="C8-D8"></td>
                                        <td class="budget"><input class="form-control" data-cell="G8" data-formula="SUM(G10:G23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H8" data-formula="SUM(H10:H23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I8" data-formula="G8-H8"></td>
                                        <td class="budget"><input class="form-control" data-cell="K8" data-formula="SUM(K10:K23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L8" data-formula="SUM(L10:L23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M8" data-formula="K8-L8"></td>
                                        <td class="budget"><input class="form-control" data-cell="O8" data-formula="SUM(O10:O23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P8" data-formula="SUM(P10:P23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q8" data-formula="O8-P8"></td>
                                        <td class="budget"><input class="form-control" data-cell="S8" data-formula="SUM(S10:S23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T8" data-formula="SUM(T10:T23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U8" data-formula="S8-T8"></td>
                                        <td class="budget"><input class="form-control" data-cell="W8" data-formula="SUM(W10:W23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X8" data-formula="SUM(X10:X23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y8" data-formula="W8-X8"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA8" data-formula="SUM(AA10:AA23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB8" data-formula="SUM(AB10:AB23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC8" data-formula="AA8-AB8"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE8" data-formula="SUM(AE10:AE23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF8" data-formula="SUM(AF10:AF23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG8" data-formula="AE8-AF8"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI8" data-formula="SUM(AI10:AI23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ8" data-formula="SUM(AJ10:AJ23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK8" data-formula="AI8-AJ8"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM8" data-formula="SUM(AM10:AM23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN8" data-formula="SUM(AN10:AN23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO8" data-formula="AM8-AN8"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ8" data-formula="SUM(AQ10:AQ23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR8" data-formula="SUM(AR10:AR23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS8" data-formula="AQ8-AR8"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU8" data-formula="SUM(AU10:AU23)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV8" data-formula="SUM(AV10:AV23)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW8" data-formula="AU8-AV8"></td>
                                        <td><input class="form-control" data-cell="AY8" data-formula="SUM(C8,G8,K8,O8,S8,W8,AA8,AE8,AI8,AM8,AQ8,AU8)"></td>
                                        <td><input class="form-control" data-cell="AZ8" data-formula="SUM(D8,H8,L8,P8,T8,X8,AB8,AF8,AJ8,AN8,AR8,AV8)"></td>
                                    </tr>

                                    <!-- To Savings -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C10" data-formula="C54"></td>
                                        <td class="actual"><input class="form-control" data-cell="D10" data-formula="D54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(C10:D23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G10" data-formula="G54"></td>
                                        <td class="actual"><input class="form-control" data-cell="H10" data-formula="H54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(G10:H23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K10" data-formula="K54"></td>
                                        <td class="actual"><input class="form-control" data-cell="L10" data-formula="L54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(K10:L23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O10" data-formula="O54"></td>
                                        <td class="actual"><input class="form-control" data-cell="P10" data-formula="P54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(O10:P23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S10" data-formula="S54"></td>
                                        <td class="actual"><input class="form-control" data-cell="T10" data-formula="T54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(S10:T23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W10" data-formula="W54"></td>
                                        <td class="actual"><input class="form-control" data-cell="X10" data-formula="X54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(W10:X23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA10" data-formula="AA54"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB10" data-formula="AB54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(AA10:AB23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE10" data-formula="AE54"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF10" data-formula="AF54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(AE10:AF23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI10" data-formula="AI54"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ10" data-formula="AJ54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(AI10:AJ23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM10" data-formula="AM54"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN10" data-formula="AN54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(AM10:AN23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ10" data-formula="AQ54"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR10" data-formula="AR54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(AQ10:AR23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU10" data-formula="AU54"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV10" data-formula="AV54"></td>
                                        <td class="diff" rowspan="14" data-formula="GRAPH(AU10:AV23, ['orientation=vertical', 'type=bar', 'bar_orientation=horizontal', 'show_x_axis=false', 'show_y_axis=false', 'reverse=true'])">&nbsp;</td>
                                        <td><input class="form-control" data-cell="AY10" data-formula="AY54"></td>
                                        <td><input class="form-control" data-cell="AZ10" data-formula="AZ54"></td>
                                    </tr>

                                    <!-- Charity / Gifts -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C11" data-formula="C63"></td>
                                        <td class="actual"><input class="form-control" data-cell="D11" data-formula="D63"></td>
                                        <td class="budget"><input class="form-control" data-cell="G11" data-formula="G63"></td>
                                        <td class="actual"><input class="form-control" data-cell="H11" data-formula="H63"></td>
                                        <td class="budget"><input class="form-control" data-cell="K11" data-formula="K63"></td>
                                        <td class="actual"><input class="form-control" data-cell="L11" data-formula="L63"></td>
                                        <td class="budget"><input class="form-control" data-cell="O11" data-formula="O63"></td>
                                        <td class="actual"><input class="form-control" data-cell="P11" data-formula="P63"></td>
                                        <td class="budget"><input class="form-control" data-cell="S11" data-formula="S63"></td>
                                        <td class="actual"><input class="form-control" data-cell="T11" data-formula="T63"></td>
                                        <td class="budget"><input class="form-control" data-cell="W11" data-formula="W63"></td>
                                        <td class="actual"><input class="form-control" data-cell="X11" data-formula="X63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA11" data-formula="AA63"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB11" data-formula="AB63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE11" data-formula="AE63"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF11" data-formula="AF63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI11" data-formula="AI63"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ11" data-formula="AJ63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM11" data-formula="AM63"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN11" data-formula="AN63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ11" data-formula="AQ63"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR11" data-formula="AR63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU11" data-formula="AU63"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV11" data-formula="AV63"></td>
                                        <td><input class="form-control" data-cell="AY11" data-formula="AY63"></td>
                                        <td><input class="form-control" data-cell="AZ11" data-formula="AZ63"></td>
                                    </tr>

                                    <!-- Housing -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C12" data-formula="C75"></td>
                                        <td class="actual"><input class="form-control" data-cell="D12" data-formula="D75"></td>
                                        <td class="budget"><input class="form-control" data-cell="G12" data-formula="G75"></td>
                                        <td class="actual"><input class="form-control" data-cell="H12" data-formula="H75"></td>
                                        <td class="budget"><input class="form-control" data-cell="K12" data-formula="K75"></td>
                                        <td class="actual"><input class="form-control" data-cell="L12" data-formula="L75"></td>
                                        <td class="budget"><input class="form-control" data-cell="O12" data-formula="O75"></td>
                                        <td class="actual"><input class="form-control" data-cell="P12" data-formula="P75"></td>
                                        <td class="budget"><input class="form-control" data-cell="S12" data-formula="S75"></td>
                                        <td class="actual"><input class="form-control" data-cell="T12" data-formula="T75"></td>
                                        <td class="budget"><input class="form-control" data-cell="W12" data-formula="W75"></td>
                                        <td class="actual"><input class="form-control" data-cell="X12" data-formula="X75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA12" data-formula="AA75"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB12" data-formula="AB75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE12" data-formula="AE75"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF12" data-formula="AF75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI12" data-formula="AI75"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ12" data-formula="AJ75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM12" data-formula="AM75"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN12" data-formula="AN75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ12" data-formula="AQ75"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR12" data-formula="AR75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU12" data-formula="AU75"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV12" data-formula="AV75"></td>
                                        <td><input class="form-control" data-cell="AY12" data-formula="AY75"></td>
                                        <td><input class="form-control" data-cell="AZ12" data-formula="AZ75"></td>
                                    </tr>

                                    <!-- Utilities -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C13" data-formula="C86"></td>
                                        <td class="actual"><input class="form-control" data-cell="D13" data-formula="D86"></td>
                                        <td class="budget"><input class="form-control" data-cell="G13" data-formula="G86"></td>
                                        <td class="actual"><input class="form-control" data-cell="H13" data-formula="H86"></td>
                                        <td class="budget"><input class="form-control" data-cell="K13" data-formula="K86"></td>
                                        <td class="actual"><input class="form-control" data-cell="L13" data-formula="L86"></td>
                                        <td class="budget"><input class="form-control" data-cell="O13" data-formula="O86"></td>
                                        <td class="actual"><input class="form-control" data-cell="P13" data-formula="P86"></td>
                                        <td class="budget"><input class="form-control" data-cell="S13" data-formula="S86"></td>
                                        <td class="actual"><input class="form-control" data-cell="T13" data-formula="T86"></td>
                                        <td class="budget"><input class="form-control" data-cell="W13" data-formula="W86"></td>
                                        <td class="actual"><input class="form-control" data-cell="X13" data-formula="X86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA13" data-formula="AA86"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB13" data-formula="AB86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE13" data-formula="AE86"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF13" data-formula="AF86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI13" data-formula="AI86"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ13" data-formula="AJ86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM13" data-formula="AM86"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN13" data-formula="AN86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ13" data-formula="AQ86"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR13" data-formula="AR86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU13" data-formula="AU86"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV13" data-formula="AV86"></td>
                                        <td><input class="form-control" data-cell="AY13"></td>
                                        <td><input class="form-control" data-cell="AZ13"></td>
                                    </tr>

                                    <!-- Food -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C14" data-formula="C94"></td>
                                        <td class="actual"><input class="form-control" data-cell="D14" data-formula="D94"></td>
                                        <td class="budget"><input class="form-control" data-cell="G14" data-formula="G94"></td>
                                        <td class="actual"><input class="form-control" data-cell="H14" data-formula="H94"></td>
                                        <td class="budget"><input class="form-control" data-cell="K14" data-formula="K94"></td>
                                        <td class="actual"><input class="form-control" data-cell="L14" data-formula="L94"></td>
                                        <td class="budget"><input class="form-control" data-cell="O14" data-formula="O94"></td>
                                        <td class="actual"><input class="form-control" data-cell="P14" data-formula="P94"></td>
                                        <td class="budget"><input class="form-control" data-cell="S14" data-formula="S94"></td>
                                        <td class="actual"><input class="form-control" data-cell="T14" data-formula="T94"></td>
                                        <td class="budget"><input class="form-control" data-cell="W14" data-formula="W94"></td>
                                        <td class="actual"><input class="form-control" data-cell="X14" data-formula="X94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA14" data-formula="AA94"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB14" data-formula="AB94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE14" data-formula="AE94"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF14" data-formula="AF94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI14" data-formula="AI94"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ14" data-formula="AJ94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM14" data-formula="AM94"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN14" data-formula="AN94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ14" data-formula="AQ94"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR14" data-formula="AR94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU14" data-formula="AU94"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV14" data-formula="AV94"></td>
                                        <td><input class="form-control" data-cell="AY14" data-formula="AY94"></td>
                                        <td><input class="form-control" data-cell="AZ14" data-formula="AZ94"></td>
                                    </tr>

                                    <!-- Transportation -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C15" data-formula="C105"></td>
                                        <td class="actual"><input class="form-control" data-cell="D15" data-formula="D105"></td>
                                        <td class="budget"><input class="form-control" data-cell="G15" data-formula="G105"></td>
                                        <td class="actual"><input class="form-control" data-cell="H15" data-formula="H105"></td>
                                        <td class="budget"><input class="form-control" data-cell="K15" data-formula="K105"></td>
                                        <td class="actual"><input class="form-control" data-cell="L15" data-formula="L105"></td>
                                        <td class="budget"><input class="form-control" data-cell="O15" data-formula="O105"></td>
                                        <td class="actual"><input class="form-control" data-cell="P15" data-formula="P105"></td>
                                        <td class="budget"><input class="form-control" data-cell="S15" data-formula="S105"></td>
                                        <td class="actual"><input class="form-control" data-cell="T15" data-formula="T105"></td>
                                        <td class="budget"><input class="form-control" data-cell="W15" data-formula="W105"></td>
                                        <td class="actual"><input class="form-control" data-cell="X15" data-formula="X105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA15" data-formula="AA105"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB15" data-formula="AB105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE15" data-formula="AE105"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF15" data-formula="AF105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI15" data-formula="AI105"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ15" data-formula="AJ105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM15" data-formula="AM105"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN15" data-formula="AN105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ15" data-formula="AQ105"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR15" data-formula="AR105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU15" data-formula="AU105"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV15" data-formula="AV105"></td>
                                        <td><input class="form-control" data-cell="AY15" data-formula="AY105"></td>
                                        <td><input class="form-control" data-cell="AZ15" data-formula="AZ105"></td>
                                    </tr>

                                    <!-- Health -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C16" data-formula="C117"></td>
                                        <td class="actual"><input class="form-control" data-cell="D16" data-formula="D117"></td>
                                        <td class="budget"><input class="form-control" data-cell="G16" data-formula="G117"></td>
                                        <td class="actual"><input class="form-control" data-cell="H16" data-formula="H117"></td>
                                        <td class="budget"><input class="form-control" data-cell="K16" data-formula="K117"></td>
                                        <td class="actual"><input class="form-control" data-cell="L16" data-formula="L117"></td>
                                        <td class="budget"><input class="form-control" data-cell="O16" data-formula="O117"></td>
                                        <td class="actual"><input class="form-control" data-cell="P16" data-formula="P117"></td>
                                        <td class="budget"><input class="form-control" data-cell="S16" data-formula="S117"></td>
                                        <td class="actual"><input class="form-control" data-cell="T16" data-formula="T117"></td>
                                        <td class="budget"><input class="form-control" data-cell="W16" data-formula="W117"></td>
                                        <td class="actual"><input class="form-control" data-cell="X16" data-formula="X117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA16" data-formula="AA117"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB16" data-formula="AB117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE16" data-formula="AE117"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF16" data-formula="AF117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI16" data-formula="AI117"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ16" data-formula="AJ117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM16" data-formula="AM117"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN16" data-formula="AN117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ16" data-formula="AQ117"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR16" data-formula="AR117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU16" data-formula="AU117"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV16" data-formula="AV117"></td>
                                        <td><input class="form-control" data-cell="AY16" data-formula="AY117"></td>
                                        <td><input class="form-control" data-cell="AZ16" data-formula="AZ117"></td>
                                    </tr>

                                    <!-- Day Living -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C17" data-formula="C128"></td>
                                        <td class="actual"><input class="form-control" data-cell="D17" data-formula="D128"></td>
                                        <td class="budget"><input class="form-control" data-cell="G17" data-formula="G128"></td>
                                        <td class="actual"><input class="form-control" data-cell="H17" data-formula="H128"></td>
                                        <td class="budget"><input class="form-control" data-cell="K17" data-formula="K128"></td>
                                        <td class="actual"><input class="form-control" data-cell="L17" data-formula="L128"></td>
                                        <td class="budget"><input class="form-control" data-cell="O17" data-formula="O128"></td>
                                        <td class="actual"><input class="form-control" data-cell="P17" data-formula="P128"></td>
                                        <td class="budget"><input class="form-control" data-cell="S17" data-formula="S128"></td>
                                        <td class="actual"><input class="form-control" data-cell="T17" data-formula="T128"></td>
                                        <td class="budget"><input class="form-control" data-cell="W17" data-formula="W128"></td>
                                        <td class="actual"><input class="form-control" data-cell="X17" data-formula="X128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA17" data-formula="AA128"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB17" data-formula="AB128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE17" data-formula="AE128"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF17" data-formula="AF128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI17" data-formula="AI128"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ17" data-formula="AJ128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM17" data-formula="AM128"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN17" data-formula="AN128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ17" data-formula="AQ128"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR17" data-formula="AR128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU17" data-formula="AU128"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV17" data-formula="AV128"></td>
                                        <td><input class="form-control" data-cell="AY17" data-formula="AY128"></td>
                                        <td><input class="form-control" data-cell="AZ17" data-formula="AZ128"></td>
                                    </tr>

                                    <!-- Children -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C18" data-formula="C141"></td>
                                        <td class="actual"><input class="form-control" data-cell="D18" data-formula="D141"></td>
                                        <td class="budget"><input class="form-control" data-cell="G18" data-formula="G141"></td>
                                        <td class="actual"><input class="form-control" data-cell="H18" data-formula="H141"></td>
                                        <td class="budget"><input class="form-control" data-cell="K18" data-formula="K141"></td>
                                        <td class="actual"><input class="form-control" data-cell="L18" data-formula="L141"></td>
                                        <td class="budget"><input class="form-control" data-cell="O18" data-formula="O141"></td>
                                        <td class="actual"><input class="form-control" data-cell="P18" data-formula="P141"></td>
                                        <td class="budget"><input class="form-control" data-cell="S18" data-formula="S141"></td>
                                        <td class="actual"><input class="form-control" data-cell="T18" data-formula="T141"></td>
                                        <td class="budget"><input class="form-control" data-cell="W18" data-formula="W141"></td>
                                        <td class="actual"><input class="form-control" data-cell="X18" data-formula="X141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA18" data-formula="AA141"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB18" data-formula="AB141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE18" data-formula="AE141"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF18" data-formula="AF141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI18" data-formula="AI141"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ18" data-formula="AJ141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM18" data-formula="AM141"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN18" data-formula="AN141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ18" data-formula="AQ141"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR18" data-formula="AR141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU18" data-formula="AU141"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV18" data-formula="AV141"></td>
                                        <td><input class="form-control" data-cell="AY18" data-formula="AY141"></td>
                                        <td><input class="form-control" data-cell="AZ18" data-formula="AZ141"></td>
                                    </tr>

                                    <!-- Obligations -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C19" data-formula="C155"></td>
                                        <td class="actual"><input class="form-control" data-cell="D19" data-formula="D155"></td>
                                        <td class="budget"><input class="form-control" data-cell="G19" data-formula="G155"></td>
                                        <td class="actual"><input class="form-control" data-cell="H19" data-formula="H155"></td>
                                        <td class="budget"><input class="form-control" data-cell="K19" data-formula="K155"></td>
                                        <td class="actual"><input class="form-control" data-cell="L19" data-formula="L155"></td>
                                        <td class="budget"><input class="form-control" data-cell="O19" data-formula="O155"></td>
                                        <td class="actual"><input class="form-control" data-cell="P19" data-formula="P155"></td>
                                        <td class="budget"><input class="form-control" data-cell="S19" data-formula="S155"></td>
                                        <td class="actual"><input class="form-control" data-cell="T19" data-formula="T155"></td>
                                        <td class="budget"><input class="form-control" data-cell="W19" data-formula="W155"></td>
                                        <td class="actual"><input class="form-control" data-cell="X19" data-formula="X155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA19" data-formula="AA155"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB19" data-formula="AB155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE19" data-formula="AE155"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF19" data-formula="AF155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI19" data-formula="AI155"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ19" data-formula="AJ155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM19" data-formula="AM155"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN19" data-formula="AN155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ19" data-formula="AQ155"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR19" data-formula="AR155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU19" data-formula="AU155"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV19" data-formula="AV155"></td>
                                        <td><input class="form-control" data-cell="AY19" data-formula="AY155"></td>
                                        <td><input class="form-control" data-cell="AZ19" data-formula="AZ155"></td>
                                    </tr>

                                    <!-- Bussines Expense -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C20" data-formula="C162"></td>
                                        <td class="actual"><input class="form-control" data-cell="D20" data-formula="D162"></td>
                                        <td class="budget"><input class="form-control" data-cell="G20" data-formula="G162"></td>
                                        <td class="actual"><input class="form-control" data-cell="H20" data-formula="H162"></td>
                                        <td class="budget"><input class="form-control" data-cell="K20" data-formula="K162"></td>
                                        <td class="actual"><input class="form-control" data-cell="L20" data-formula="L162"></td>
                                        <td class="budget"><input class="form-control" data-cell="O20" data-formula="O162"></td>
                                        <td class="actual"><input class="form-control" data-cell="P20" data-formula="P162"></td>
                                        <td class="budget"><input class="form-control" data-cell="S20" data-formula="S162"></td>
                                        <td class="actual"><input class="form-control" data-cell="T20" data-formula="T162"></td>
                                        <td class="budget"><input class="form-control" data-cell="W20" data-formula="W162"></td>
                                        <td class="actual"><input class="form-control" data-cell="X20" data-formula="X162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA20" data-formula="AA162"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB20" data-formula="AB162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE20" data-formula="AE162"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF20" data-formula="AF162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI20" data-formula="AI162"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ20" data-formula="AJ162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM20" data-formula="AM162"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN20" data-formula="AN162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ20" data-formula="AQ162"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR20" data-formula="AR162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU20" data-formula="AU162"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV20" data-formula="AV162"></td>
                                        <td><input class="form-control" data-cell="AY20" data-formula="AY162"></td>
                                        <td><input class="form-control" data-cell="AZ20" data-formula="AZ162"></td>
                                    </tr>

                                    <!-- Entertainment -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C21" data-formula="C180"></td>
                                        <td class="actual"><input class="form-control" data-cell="D21" data-formula="D180"></td>
                                        <td class="budget"><input class="form-control" data-cell="G21" data-formula="G180"></td>
                                        <td class="actual"><input class="form-control" data-cell="H21" data-formula="H180"></td>
                                        <td class="budget"><input class="form-control" data-cell="K21" data-formula="K180"></td>
                                        <td class="actual"><input class="form-control" data-cell="L21" data-formula="L180"></td>
                                        <td class="budget"><input class="form-control" data-cell="O21" data-formula="O180"></td>
                                        <td class="actual"><input class="form-control" data-cell="P21" data-formula="P180"></td>
                                        <td class="budget"><input class="form-control" data-cell="S21" data-formula="S180"></td>
                                        <td class="actual"><input class="form-control" data-cell="T21" data-formula="T180"></td>
                                        <td class="budget"><input class="form-control" data-cell="W21" data-formula="W180"></td>
                                        <td class="actual"><input class="form-control" data-cell="X21" data-formula="X180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA21" data-formula="AA180"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB21" data-formula="AB180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE21" data-formula="AE180"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF21" data-formula="AF180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI21" data-formula="AI180"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ21" data-formula="AJ180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM21" data-formula="AM180"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN21" data-formula="AN180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ21" data-formula="AQ180"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR21" data-formula="AR180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU21" data-formula="AU180"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV21" data-formula="AV180"></td>
                                        <td><input class="form-control" data-cell="AY21" data-formula="AY180"></td>
                                        <td><input class="form-control" data-cell="AZ21" data-formula="AZ180"></td>
                                    </tr>

                                    <!-- Subscribtions -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C22" data-formula="C188"></td>
                                        <td class="actual"><input class="form-control" data-cell="D22" data-formula="D188"></td>
                                        <td class="budget"><input class="form-control" data-cell="G22" data-formula="G188"></td>
                                        <td class="actual"><input class="form-control" data-cell="H22" data-formula="H188"></td>
                                        <td class="budget"><input class="form-control" data-cell="K22" data-formula="K188"></td>
                                        <td class="actual"><input class="form-control" data-cell="L22" data-formula="L188"></td>
                                        <td class="budget"><input class="form-control" data-cell="O22" data-formula="O188"></td>
                                        <td class="actual"><input class="form-control" data-cell="P22" data-formula="P188"></td>
                                        <td class="budget"><input class="form-control" data-cell="S22" data-formula="S188"></td>
                                        <td class="actual"><input class="form-control" data-cell="T22" data-formula="T188"></td>
                                        <td class="budget"><input class="form-control" data-cell="W22" data-formula="W188"></td>
                                        <td class="actual"><input class="form-control" data-cell="X22" data-formula="X188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA22" data-formula="AA188"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB22" data-formula="AB188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE22" data-formula="AE188"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF22" data-formula="AF188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI22" data-formula="AI188"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ22" data-formula="AJ188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM22" data-formula="AM188"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN22" data-formula="AN188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ22" data-formula="AQ188"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR22" data-formula="AR188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU22" data-formula="AU188"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV22" data-formula="AV188"></td>
                                        <td><input class="form-control" data-cell="AY22" data-formula="AY188"></td>
                                        <td><input class="form-control" data-cell="AZ22" data-formula="AZ188"></td>
                                    </tr>

                                    <!-- Misc -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C23" data-formula="C195"></td>
                                        <td class="actual"><input class="form-control" data-cell="D23" data-formula="D195"></td>
                                        <td class="budget"><input class="form-control" data-cell="G23" data-formula="G195"></td>
                                        <td class="actual"><input class="form-control" data-cell="H23" data-formula="H195"></td>
                                        <td class="budget"><input class="form-control" data-cell="K23" data-formula="K195"></td>
                                        <td class="actual"><input class="form-control" data-cell="L23" data-formula="L195"></td>
                                        <td class="budget"><input class="form-control" data-cell="O23" data-formula="O195"></td>
                                        <td class="actual"><input class="form-control" data-cell="P23" data-formula="P195"></td>
                                        <td class="budget"><input class="form-control" data-cell="S23" data-formula="S195"></td>
                                        <td class="actual"><input class="form-control" data-cell="T23" data-formula="T195"></td>
                                        <td class="budget"><input class="form-control" data-cell="W23" data-formula="W195"></td>
                                        <td class="actual"><input class="form-control" data-cell="X23" data-formula="X195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA23" data-formula="AA195"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB23" data-formula="AB195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE23" data-formula="AE195"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF23" data-formula="AF195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI23" data-formula="AI195"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ23" data-formula="AJ195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM23" data-formula="AM195"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN23" data-formula="AN195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ23" data-formula="AQ195"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR23" data-formula="AR195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU23" data-formula="AU195"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV23" data-formula="AV195"></td>
                                        <td><input class="form-control" data-cell="AY23" data-formula="AY195"></td>
                                        <td><input class="form-control" data-cell="AZ23" data-formula="AZ195"></td>
                                    </tr>

                                    <!-- NET (Income - Expenses) -->
                                    <tr class="bggrey w100">
                                        <td class="budget"><input class="form-control" data-cell="C25" data-formula="C7-C8"></td>
                                        <td class="actual"><input class="form-control" data-cell="D25" data-formula="D7-D8"></td>
                                        <td class="diff"><input class="form-control" data-cell="E25" data-formula="D25-C25"></td>
                                        <td class="budget"><input class="form-control" data-cell="G25" data-formula="G7-G8"></td>
                                        <td class="actual"><input class="form-control" data-cell="H25" data-formula="H7-H8"></td>
                                        <td class="diff"><input class="form-control" data-cell="I25" data-formula="H25-G25"></td>
                                        <td class="budget"><input class="form-control" data-cell="K25" data-formula="K7-K8"></td>
                                        <td class="actual"><input class="form-control" data-cell="L25" data-formula="L7-L8"></td>
                                        <td class="diff"><input class="form-control" data-cell="M25" data-formula="L25-K25"></td>
                                        <td class="budget"><input class="form-control" data-cell="O25" data-formula="O7-O8"></td>
                                        <td class="actual"><input class="form-control" data-cell="P25" data-formula="P7-P8"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q25" data-formula="P25-O25"></td>
                                        <td class="budget"><input class="form-control" data-cell="S25" data-formula="S7-S8"></td>
                                        <td class="actual"><input class="form-control" data-cell="T25" data-formula="T7-T8"></td>
                                        <td class="diff"><input class="form-control" data-cell="U25" data-formula="T25-S25"></td>
                                        <td class="budget"><input class="form-control" data-cell="W25" data-formula="W7-W8"></td>
                                        <td class="actual"><input class="form-control" data-cell="X25" data-formula="X7-X8"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y25" data-formula="X25-W25"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA25" data-formula="AA7-AA8"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB25" data-formula="AB7-AB8"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC25" data-formula="AB25-AA25"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE25" data-formula="AE7-AE8"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF25" data-formula="AF7-AF8"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG25" data-formula="AF25-AE25"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI25" data-formula="AI7-AI8"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ25" data-formula="AJ7-AJ8"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK25" data-formula="AJ25-AI25"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM25" data-formula="AM7-AM8"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN25" data-formula="AN7-AN8"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO25" data-formula="AN25-AM25"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ25" data-formula="AQ7-AQ8"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR25" data-formula="AR7-AR8"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS25" data-formula="AR25-AQ25"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU25" data-formula="AU7-AU8"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV25" data-formula="AV7-AV8"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW25" data-formula="AV25-AU25"></td>
                                        <td><input class="form-control" data-cell="AY25" data-formula="AY7-AY8"></td>
                                        <td><input class="form-control" data-cell="AZ25" data-formula="AZ7-AZ8"></td>
                                    </tr>

                                    <!-- Projected End Balance -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C26" data-formula="C7-C8+C4"></td>
                                        <td class="actual"><input class="form-control" data-cell="D26" data-formula="D7-D8+C4"></td>
                                        <td class="diff"><input class="form-control" data-cell="E26" data-formula="D26-C26"></td>
                                        <td class="budget"><input class="form-control" data-cell="G26" data-formula="G7-G8+C26"></td>
                                        <td class="actual"><input class="form-control" data-cell="H26" data-formula="H7-H8+D26"></td>
                                        <td class="diff"><input class="form-control" data-cell="I26" data-formula="H26-G26"></td>
                                        <td class="budget"><input class="form-control" data-cell="K26" data-formula="K7-K8+G26"></td>
                                        <td class="actual"><input class="form-control" data-cell="L26" data-formula="L7-L8+H26"></td>
                                        <td class="diff"><input class="form-control" data-cell="M26" data-formula="L26-K26"></td>
                                        <td class="budget"><input class="form-control" data-cell="O26" data-formula="O7-O8+K26"></td>
                                        <td class="actual"><input class="form-control" data-cell="P26" data-formula="P7-P8+L26"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q26" data-formula="P26-O26"></td>
                                        <td class="budget"><input class="form-control" data-cell="S26" data-formula="S7-S8+O26"></td>
                                        <td class="actual"><input class="form-control" data-cell="T26" data-formula="T7-T8+P26"></td>
                                        <td class="diff"><input class="form-control" data-cell="U26" data-formula="T26-S26"></td>
                                        <td class="budget"><input class="form-control" data-cell="W26" data-formula="W7-W8+S26"></td>
                                        <td class="actual"><input class="form-control" data-cell="X26" data-formula="X7-X8+T26"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y26" data-formula="X26-W26"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA26" data-formula="AA7-AA8+W26"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB26" data-formula="AB7-AB8+X26"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC26" data-formula="AB26-AA26"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE26" data-formula="AE7-AE8+AA26"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF26" data-formula="AF7-AF8+AB26"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG26" data-formula="AF26-AE26"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI26" data-formula="AI7-AI8+AE26"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ26" data-formula="AJ7-AJ8+AF26"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK26" data-formula="AJ26-AI26"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM26" data-formula="AM7-AM8+AI26"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN26" data-formula="AN7-AN8+AJ26"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO26" data-formula="AN26-AM26"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ26" data-formula="AQ7-AQ8+AM26"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR26" data-formula="AR7-AR8+AN26"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS26" data-formula="AR26-AQ26"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU26" data-formula="AU7-AU8+AQ26"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV26" data-formula="AV7-AV8+AR26"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW26" data-formula="AV26-AU26"></td>
                                        <td><input class="form-control" data-cell="AY26" data-formula="AY7-AY8+C4"></td>
                                        <td><input class="form-control" data-cell="AZ26" data-formula="AZ7-AZ8+C4"></td>
                                    </tr>

                                    <!-- Actual End balance -->
                                    <tr class="w100">
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="C27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="G27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="K27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="O27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="S27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="W27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="AA27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="AE27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="AI27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="AM27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="AQ27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td colspan="2" class="diff"><input style="width:100%" class="form-control" data-cell="AU27"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>&nbsp;</td>
                                        <td>&nbsp;</td>
                                    </tr>

                                    <!-- separator -->
                                    <tr class="w100">
                                        <td colspan="38">&nbsp;</td>
                                    </tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>


                                    <!-- Wages and tips -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C30"></td>
                                        <td class="actual"><input class="form-control" data-cell="D30"></td>
                                        <td class="diff"><input class="form-control" data-cell="E30"></td>
                                        <td class="budget"><input class="form-control" data-cell="G30"></td>
                                        <td class="actual"><input class="form-control" data-cell="H30"></td>
                                        <td class="diff"><input class="form-control" data-cell="I30"></td>
                                        <td class="budget"><input class="form-control" data-cell="K30"></td>
                                        <td class="actual"><input class="form-control" data-cell="L30"></td>
                                        <td class="diff"><input class="form-control" data-cell="M30"></td>
                                        <td class="budget"><input class="form-control" data-cell="O30"></td>
                                        <td class="actual"><input class="form-control" data-cell="P30"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q30"></td>
                                        <td class="budget"><input class="form-control" data-cell="S30"></td>
                                        <td class="actual"><input class="form-control" data-cell="T30"></td>
                                        <td class="diff"><input class="form-control" data-cell="U30"></td>
                                        <td class="budget"><input class="form-control" data-cell="W30"></td>
                                        <td class="actual"><input class="form-control" data-cell="X30"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y30"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA30"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB30"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC30"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE30"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF30"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG30"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI30"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ30"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK30"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM30"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN30"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO30"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ30"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR30"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS30"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU30"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV30"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW30"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY30">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ30">
                                        </td>
                                    </tr>

                                    <!-- Interests Income -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C31"></td>
                                        <td class="actual"><input class="form-control" data-cell="D31"></td>
                                        <td class="diff"><input class="form-control" data-cell="E31"></td>
                                        <td class="budget"><input class="form-control" data-cell="G31"></td>
                                        <td class="actual"><input class="form-control" data-cell="H31"></td>
                                        <td class="diff"><input class="form-control" data-cell="I31"></td>
                                        <td class="budget"><input class="form-control" data-cell="K31"></td>
                                        <td class="actual"><input class="form-control" data-cell="L31"></td>
                                        <td class="diff"><input class="form-control" data-cell="M31"></td>
                                        <td class="budget"><input class="form-control" data-cell="O31"></td>
                                        <td class="actual"><input class="form-control" data-cell="P31"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q31"></td>
                                        <td class="budget"><input class="form-control" data-cell="S31"></td>
                                        <td class="actual"><input class="form-control" data-cell="T31"></td>
                                        <td class="diff"><input class="form-control" data-cell="U31"></td>
                                        <td class="budget"><input class="form-control" data-cell="W31"></td>
                                        <td class="actual"><input class="form-control" data-cell="X31"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y31"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA31"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB31"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC31"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE31"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF31"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG31"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI31"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ31"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK31"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM31"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN31"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO31"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ31"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR31"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS31"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU31"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV31"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW31"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY31">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ31">
                                        </td>
                                    </tr>

                                    <!-- Dividends -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C32"></td>
                                        <td class="actual"><input class="form-control" data-cell="D32"></td>
                                        <td class="diff"><input class="form-control" data-cell="E32"></td>
                                        <td class="budget"><input class="form-control" data-cell="G32"></td>
                                        <td class="actual"><input class="form-control" data-cell="H32"></td>
                                        <td class="diff"><input class="form-control" data-cell="I32"></td>
                                        <td class="budget"><input class="form-control" data-cell="K32"></td>
                                        <td class="actual"><input class="form-control" data-cell="L32"></td>
                                        <td class="diff"><input class="form-control" data-cell="M32"></td>
                                        <td class="budget"><input class="form-control" data-cell="O32"></td>
                                        <td class="actual"><input class="form-control" data-cell="P32"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q32"></td>
                                        <td class="budget"><input class="form-control" data-cell="S32"></td>
                                        <td class="actual"><input class="form-control" data-cell="T32"></td>
                                        <td class="diff"><input class="form-control" data-cell="U32"></td>
                                        <td class="budget"><input class="form-control" data-cell="W32"></td>
                                        <td class="actual"><input class="form-control" data-cell="X32"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y32"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA32"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB32"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC32"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE32"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF32"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG32"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI32"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ32"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK32"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM32"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN32"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO32"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ32"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR32"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS32"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU32"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV32"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW32"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY32">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ32">
                                        </td>
                                    </tr>

                                    <!-- Gifts Received -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C33"></td>
                                        <td class="actual"><input class="form-control" data-cell="D33"></td>
                                        <td class="diff"><input class="form-control" data-cell="E33"></td>
                                        <td class="budget"><input class="form-control" data-cell="G33"></td>
                                        <td class="actual"><input class="form-control" data-cell="H33"></td>
                                        <td class="diff"><input class="form-control" data-cell="I33"></td>
                                        <td class="budget"><input class="form-control" data-cell="K33"></td>
                                        <td class="actual"><input class="form-control" data-cell="L33"></td>
                                        <td class="diff"><input class="form-control" data-cell="M33"></td>
                                        <td class="budget"><input class="form-control" data-cell="O33"></td>
                                        <td class="actual"><input class="form-control" data-cell="P33"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q33"></td>
                                        <td class="budget"><input class="form-control" data-cell="S33"></td>
                                        <td class="actual"><input class="form-control" data-cell="T33"></td>
                                        <td class="diff"><input class="form-control" data-cell="U33"></td>
                                        <td class="budget"><input class="form-control" data-cell="W33"></td>
                                        <td class="actual"><input class="form-control" data-cell="X33"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y33"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA33"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB33"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC33"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE33"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF33"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG33"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI33"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ33"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK33"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM33"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN33"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO33"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ33"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR33"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS33"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU33"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV33"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW33"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY33">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ33">
                                        </td>
                                    </tr>

                                    <!-- Refunds -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C34"></td>
                                        <td class="actual"><input class="form-control" data-cell="D34"></td>
                                        <td class="diff"><input class="form-control" data-cell="E34"></td>
                                        <td class="budget"><input class="form-control" data-cell="G34"></td>
                                        <td class="actual"><input class="form-control" data-cell="H34"></td>
                                        <td class="diff"><input class="form-control" data-cell="I34"></td>
                                        <td class="budget"><input class="form-control" data-cell="K34"></td>
                                        <td class="actual"><input class="form-control" data-cell="L34"></td>
                                        <td class="diff"><input class="form-control" data-cell="M34"></td>
                                        <td class="budget"><input class="form-control" data-cell="O34"></td>
                                        <td class="actual"><input class="form-control" data-cell="P34"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q34"></td>
                                        <td class="budget"><input class="form-control" data-cell="S34"></td>
                                        <td class="actual"><input class="form-control" data-cell="T34"></td>
                                        <td class="diff"><input class="form-control" data-cell="U34"></td>
                                        <td class="budget"><input class="form-control" data-cell="W34"></td>
                                        <td class="actual"><input class="form-control" data-cell="X34"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y34"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA34"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB34"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC34"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE34"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF34"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG34"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI34"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ34"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK34"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM34"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN34"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO34"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ34"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR34"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS34"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU34"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV34"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW34"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY34">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ34">
                                        </td>
                                    </tr>

                                    <!-- Financial Aid -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C35"></td>
                                        <td class="actual"><input class="form-control" data-cell="D35"></td>
                                        <td class="diff"><input class="form-control" data-cell="E35"></td>
                                        <td class="budget"><input class="form-control" data-cell="G35"></td>
                                        <td class="actual"><input class="form-control" data-cell="H35"></td>
                                        <td class="diff"><input class="form-control" data-cell="I35"></td>
                                        <td class="budget"><input class="form-control" data-cell="K35"></td>
                                        <td class="actual"><input class="form-control" data-cell="L35"></td>
                                        <td class="diff"><input class="form-control" data-cell="M35"></td>
                                        <td class="budget"><input class="form-control" data-cell="O35"></td>
                                        <td class="actual"><input class="form-control" data-cell="P35"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q35"></td>
                                        <td class="budget"><input class="form-control" data-cell="S35"></td>
                                        <td class="actual"><input class="form-control" data-cell="T35"></td>
                                        <td class="diff"><input class="form-control" data-cell="U35"></td>
                                        <td class="budget"><input class="form-control" data-cell="W35"></td>
                                        <td class="actual"><input class="form-control" data-cell="X35"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y35"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA35"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB35"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC35"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE35"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF35"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG35"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI35"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ35"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK35"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM35"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN35"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO35"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ35"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR35"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS35"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU35"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV35"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW35"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY35">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ35">
                                        </td>
                                    </tr>

                                    <!-- Rental Income -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C36"></td>
                                        <td class="actual"><input class="form-control" data-cell="D36"></td>
                                        <td class="diff"><input class="form-control" data-cell="E36"></td>
                                        <td class="budget"><input class="form-control" data-cell="G36"></td>
                                        <td class="actual"><input class="form-control" data-cell="H36"></td>
                                        <td class="diff"><input class="form-control" data-cell="I36"></td>
                                        <td class="budget"><input class="form-control" data-cell="K36"></td>
                                        <td class="actual"><input class="form-control" data-cell="L36"></td>
                                        <td class="diff"><input class="form-control" data-cell="M36"></td>
                                        <td class="budget"><input class="form-control" data-cell="O36"></td>
                                        <td class="actual"><input class="form-control" data-cell="P36"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q36"></td>
                                        <td class="budget"><input class="form-control" data-cell="S36"></td>
                                        <td class="actual"><input class="form-control" data-cell="T36"></td>
                                        <td class="diff"><input class="form-control" data-cell="U36"></td>
                                        <td class="budget"><input class="form-control" data-cell="W36"></td>
                                        <td class="actual"><input class="form-control" data-cell="X36"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y36"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA36"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB36"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC36"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE36"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF36"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG36"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI36"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ36"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK36"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM36"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN36"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO36"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ36"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR36"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS36"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU36"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV36"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW36"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY36">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ36">
                                        </td>
                                    </tr>

                                    <!-- Other Income -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C37"></td>
                                        <td class="actual"><input class="form-control" data-cell="D37"></td>
                                        <td class="diff"><input class="form-control" data-cell="E37"></td>
                                        <td class="budget"><input class="form-control" data-cell="G37"></td>
                                        <td class="actual"><input class="form-control" data-cell="H37"></td>
                                        <td class="diff"><input class="form-control" data-cell="I37"></td>
                                        <td class="budget"><input class="form-control" data-cell="K37"></td>
                                        <td class="actual"><input class="form-control" data-cell="L37"></td>
                                        <td class="diff"><input class="form-control" data-cell="M37"></td>
                                        <td class="budget"><input class="form-control" data-cell="O37"></td>
                                        <td class="actual"><input class="form-control" data-cell="P37"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q37"></td>
                                        <td class="budget"><input class="form-control" data-cell="S37"></td>
                                        <td class="actual"><input class="form-control" data-cell="T37"></td>
                                        <td class="diff"><input class="form-control" data-cell="U37"></td>
                                        <td class="budget"><input class="form-control" data-cell="W37"></td>
                                        <td class="actual"><input class="form-control" data-cell="X37"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y37"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA37"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB37"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC37"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE37"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF37"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG37"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI37"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ37"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK37"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM37"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN37"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO37"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ37"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR37"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS37"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU37"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV37"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW37"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY37">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ37">
                                        </td>
                                    </tr>

                                    <!-- Total Income -->
                                    <tr class="row-total w100">
                                        <td class="budget"><input class="form-control" data-cell="C38" data-formula="SUM(C30:C37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D38" data-formula="SUM(D30:D37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E38" data-formula="D38-C38"></td>
                                        <td class="budget"><input class="form-control" data-cell="G38" data-formula="SUM(G30:G37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H38" data-formula="SUM(H30:H37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I38" data-formula="H38-G38"></td>
                                        <td class="budget"><input class="form-control" data-cell="K38" data-formula="SUM(K30:K37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L38" data-formula="SUM(L30:L37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M38" data-formula="L38-K38"></td>
                                        <td class="budget"><input class="form-control" data-cell="O38" data-formula="SUM(O30:O37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P38" data-formula="SUM(P30:P37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q38" data-formula="P38-O38"></td>
                                        <td class="budget"><input class="form-control" data-cell="S38" data-formula="SUM(S30:S37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T38" data-formula="SUM(T30:T37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U38" data-formula="T38-S38"></td>
                                        <td class="budget"><input class="form-control" data-cell="W38" data-formula="SUM(W30:W37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X38" data-formula="SUM(X30:X37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y38" data-formula="X38-W38"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA38" data-formula="SUM(AA30:AA37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB38" data-formula="SUM(AB30:AB37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC38" data-formula="AB38-AA38"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE38" data-formula="SUM(AE30:AE37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF38" data-formula="SUM(AF30:AF37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG38" data-formula="AF38-AE38"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI38" data-formula="SUM(AI30:AI37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ38" data-formula="SUM(AJ30:AJ37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK38" data-formula="AJ38-AI38"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM38" data-formula="SUM(AM30:AM37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN38" data-formula="SUM(AN30:AN37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO38" data-formula="AN38-AM38"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ38" data-formula="SUM(AQ30:AQ37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR38" data-formula="SUM(AR30:AR37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS38" data-formula="AR38-AQ38"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU38" data-formula="SUM(AU30:AU37)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV38" data-formula="SUM(AV30:AV37)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW38" data-formula="AV38-AU38"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY38" data-formula="SUM(AY30:AY37)">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ38" data-formula="SUM(AZ30:AZ37)">
                                        </td>
                                    </tr>



                                    <!-- separator -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Emergency Fund (6-12 mo) 41 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C41"></td>
                                        <td class="actual"><input class="form-control" data-cell="D41"></td>
                                        <td class="diff"><input class="form-control" data-cell="E41"></td>
                                        <td class="budget"><input class="form-control" data-cell="G41"></td>
                                        <td class="actual"><input class="form-control" data-cell="H41"></td>
                                        <td class="diff"><input class="form-control" data-cell="I41"></td>
                                        <td class="budget"><input class="form-control" data-cell="K41"></td>
                                        <td class="actual"><input class="form-control" data-cell="L41"></td>
                                        <td class="diff"><input class="form-control" data-cell="M41"></td>
                                        <td class="budget"><input class="form-control" data-cell="O41"></td>
                                        <td class="actual"><input class="form-control" data-cell="P41"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q41"></td>
                                        <td class="budget"><input class="form-control" data-cell="S41"></td>
                                        <td class="actual"><input class="form-control" data-cell="T41"></td>
                                        <td class="diff"><input class="form-control" data-cell="U41"></td>
                                        <td class="budget"><input class="form-control" data-cell="W41"></td>
                                        <td class="actual"><input class="form-control" data-cell="X41"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y41"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA41"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB41"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC41"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE41"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF41"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG41"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI41"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ41"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK41"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM41"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN41"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO41"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ41"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR41"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS41"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU41"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV41"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW41"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY41">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ41">
                                        </td>
                                    </tr>

                                    <!-- Emergency Spending 42 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C42"></td>
                                        <td class="actual"><input class="form-control" data-cell="D42"></td>
                                        <td class="diff"><input class="form-control" data-cell="E42"></td>
                                        <td class="budget"><input class="form-control" data-cell="G42"></td>
                                        <td class="actual"><input class="form-control" data-cell="H42"></td>
                                        <td class="diff"><input class="form-control" data-cell="I42"></td>
                                        <td class="budget"><input class="form-control" data-cell="K42"></td>
                                        <td class="actual"><input class="form-control" data-cell="L42"></td>
                                        <td class="diff"><input class="form-control" data-cell="M42"></td>
                                        <td class="budget"><input class="form-control" data-cell="O42"></td>
                                        <td class="actual"><input class="form-control" data-cell="P42"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q42"></td>
                                        <td class="budget"><input class="form-control" data-cell="S42"></td>
                                        <td class="actual"><input class="form-control" data-cell="T42"></td>
                                        <td class="diff"><input class="form-control" data-cell="U42"></td>
                                        <td class="budget"><input class="form-control" data-cell="W42"></td>
                                        <td class="actual"><input class="form-control" data-cell="X42"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y42"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA42"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB42"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC42"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE42"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF42"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG42"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI42"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ42"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK42"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM42"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN42"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO42"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ42"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR42"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS42"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU42"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV42"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW42"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY42">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ42">
                                        </td>
                                    </tr>

                                    <!-- Retirement Fund 43 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C43"></td>
                                        <td class="actual"><input class="form-control" data-cell="D43"></td>
                                        <td class="diff"><input class="form-control" data-cell="E43"></td>
                                        <td class="budget"><input class="form-control" data-cell="G43"></td>
                                        <td class="actual"><input class="form-control" data-cell="H43"></td>
                                        <td class="diff"><input class="form-control" data-cell="I43"></td>
                                        <td class="budget"><input class="form-control" data-cell="K43"></td>
                                        <td class="actual"><input class="form-control" data-cell="L43"></td>
                                        <td class="diff"><input class="form-control" data-cell="M43"></td>
                                        <td class="budget"><input class="form-control" data-cell="O43"></td>
                                        <td class="actual"><input class="form-control" data-cell="P43"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q43"></td>
                                        <td class="budget"><input class="form-control" data-cell="S43"></td>
                                        <td class="actual"><input class="form-control" data-cell="T43"></td>
                                        <td class="diff"><input class="form-control" data-cell="U43"></td>
                                        <td class="budget"><input class="form-control" data-cell="W43"></td>
                                        <td class="actual"><input class="form-control" data-cell="X43"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y43"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA43"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB43"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC43"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE43"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF43"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG43"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI43"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ43"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK43"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM43"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN43"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO43"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ43"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR43"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS43"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU43"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV43"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW43"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY43">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ43">
                                        </td>
                                    </tr>

                                    <!-- College Fund 44 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C44"></td>
                                        <td class="actual"><input class="form-control" data-cell="D44"></td>
                                        <td class="diff"><input class="form-control" data-cell="E44"></td>
                                        <td class="budget"><input class="form-control" data-cell="G44"></td>
                                        <td class="actual"><input class="form-control" data-cell="H44"></td>
                                        <td class="diff"><input class="form-control" data-cell="I44"></td>
                                        <td class="budget"><input class="form-control" data-cell="K44"></td>
                                        <td class="actual"><input class="form-control" data-cell="L44"></td>
                                        <td class="diff"><input class="form-control" data-cell="M44"></td>
                                        <td class="budget"><input class="form-control" data-cell="O44"></td>
                                        <td class="actual"><input class="form-control" data-cell="P44"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q44"></td>
                                        <td class="budget"><input class="form-control" data-cell="S44"></td>
                                        <td class="actual"><input class="form-control" data-cell="T44"></td>
                                        <td class="diff"><input class="form-control" data-cell="U44"></td>
                                        <td class="budget"><input class="form-control" data-cell="W44"></td>
                                        <td class="actual"><input class="form-control" data-cell="X44"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y44"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA44"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB44"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC44"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE44"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF44"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG44"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI44"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ44"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK44"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM44"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN44"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO44"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ44"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR44"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS44"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU44"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV44"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW44"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY37">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ37">
                                        </td>
                                    </tr>

                                    <!-- Investment 45 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C45"></td>
                                        <td class="actual"><input class="form-control" data-cell="D45"></td>
                                        <td class="diff"><input class="form-control" data-cell="E45"></td>
                                        <td class="budget"><input class="form-control" data-cell="G45"></td>
                                        <td class="actual"><input class="form-control" data-cell="H45"></td>
                                        <td class="diff"><input class="form-control" data-cell="I45"></td>
                                        <td class="budget"><input class="form-control" data-cell="K45"></td>
                                        <td class="actual"><input class="form-control" data-cell="L45"></td>
                                        <td class="diff"><input class="form-control" data-cell="M45"></td>
                                        <td class="budget"><input class="form-control" data-cell="O45"></td>
                                        <td class="actual"><input class="form-control" data-cell="P45"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q45"></td>
                                        <td class="budget"><input class="form-control" data-cell="S45"></td>
                                        <td class="actual"><input class="form-control" data-cell="T45"></td>
                                        <td class="diff"><input class="form-control" data-cell="U45"></td>
                                        <td class="budget"><input class="form-control" data-cell="W45"></td>
                                        <td class="actual"><input class="form-control" data-cell="X45"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y45"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA45"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB45"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC45"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE45"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF45"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG45"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI45"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ45"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK45"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM45"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN45"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO45"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ45"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR45"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS45"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU45"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV45"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW45"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY45">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ45">
                                        </td>
                                    </tr>

                                    <!-- Taxes 46 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C46"></td>
                                        <td class="actual"><input class="form-control" data-cell="D46"></td>
                                        <td class="diff"><input class="form-control" data-cell="E46"></td>
                                        <td class="budget"><input class="form-control" data-cell="G46"></td>
                                        <td class="actual"><input class="form-control" data-cell="H46"></td>
                                        <td class="diff"><input class="form-control" data-cell="I46"></td>
                                        <td class="budget"><input class="form-control" data-cell="K46"></td>
                                        <td class="actual"><input class="form-control" data-cell="L46"></td>
                                        <td class="diff"><input class="form-control" data-cell="M46"></td>
                                        <td class="budget"><input class="form-control" data-cell="O46"></td>
                                        <td class="actual"><input class="form-control" data-cell="P46"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q46"></td>
                                        <td class="budget"><input class="form-control" data-cell="S46"></td>
                                        <td class="actual"><input class="form-control" data-cell="T46"></td>
                                        <td class="diff"><input class="form-control" data-cell="U46"></td>
                                        <td class="budget"><input class="form-control" data-cell="W46"></td>
                                        <td class="actual"><input class="form-control" data-cell="X46"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y46"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA46"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB46"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC46"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE46"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF46"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG46"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI46"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ46"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK46"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM46"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN46"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO46"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ46"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR46"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS46"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU46"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV46"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW46"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY46">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ46">
                                        </td>
                                    </tr>

                                    <!-- Down Payment 47 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C47"></td>
                                        <td class="actual"><input class="form-control" data-cell="D47"></td>
                                        <td class="diff"><input class="form-control" data-cell="E47"></td>
                                        <td class="budget"><input class="form-control" data-cell="G47"></td>
                                        <td class="actual"><input class="form-control" data-cell="H47"></td>
                                        <td class="diff"><input class="form-control" data-cell="I47"></td>
                                        <td class="budget"><input class="form-control" data-cell="K47"></td>
                                        <td class="actual"><input class="form-control" data-cell="L47"></td>
                                        <td class="diff"><input class="form-control" data-cell="M47"></td>
                                        <td class="budget"><input class="form-control" data-cell="O47"></td>
                                        <td class="actual"><input class="form-control" data-cell="P47"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q47"></td>
                                        <td class="budget"><input class="form-control" data-cell="S47"></td>
                                        <td class="actual"><input class="form-control" data-cell="T47"></td>
                                        <td class="diff"><input class="form-control" data-cell="U47"></td>
                                        <td class="budget"><input class="form-control" data-cell="W47"></td>
                                        <td class="actual"><input class="form-control" data-cell="X47"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y47"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA47"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB47"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC47"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE47"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF47"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG47"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI47"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ47"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK47"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM47"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN47"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO47"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ47"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR47"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS47"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU47"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV47"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW47"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY47">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ47">
                                        </td>
                                    </tr>

                                    <!-- Home Repairs 48 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C48"></td>
                                        <td class="actual"><input class="form-control" data-cell="D48"></td>
                                        <td class="diff"><input class="form-control" data-cell="E48"></td>
                                        <td class="budget"><input class="form-control" data-cell="G48"></td>
                                        <td class="actual"><input class="form-control" data-cell="H48"></td>
                                        <td class="diff"><input class="form-control" data-cell="I48"></td>
                                        <td class="budget"><input class="form-control" data-cell="K48"></td>
                                        <td class="actual"><input class="form-control" data-cell="L48"></td>
                                        <td class="diff"><input class="form-control" data-cell="M48"></td>
                                        <td class="budget"><input class="form-control" data-cell="O48"></td>
                                        <td class="actual"><input class="form-control" data-cell="P48"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q48"></td>
                                        <td class="budget"><input class="form-control" data-cell="S48"></td>
                                        <td class="actual"><input class="form-control" data-cell="T48"></td>
                                        <td class="diff"><input class="form-control" data-cell="U48"></td>
                                        <td class="budget"><input class="form-control" data-cell="W48"></td>
                                        <td class="actual"><input class="form-control" data-cell="X48"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y48"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA48"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB48"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC48"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE48"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF48"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG48"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI48"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ48"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK48"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM48"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN48"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO48"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ48"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR48"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS48"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU48"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV48"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW48"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY48">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ48">
                                        </td>
                                    </tr>

                                    <!-- Car Replacement 49 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C49"></td>
                                        <td class="actual"><input class="form-control" data-cell="D49"></td>
                                        <td class="diff"><input class="form-control" data-cell="E49"></td>
                                        <td class="budget"><input class="form-control" data-cell="G49"></td>
                                        <td class="actual"><input class="form-control" data-cell="H49"></td>
                                        <td class="diff"><input class="form-control" data-cell="I49"></td>
                                        <td class="budget"><input class="form-control" data-cell="K49"></td>
                                        <td class="actual"><input class="form-control" data-cell="L49"></td>
                                        <td class="diff"><input class="form-control" data-cell="M49"></td>
                                        <td class="budget"><input class="form-control" data-cell="O49"></td>
                                        <td class="actual"><input class="form-control" data-cell="P49"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q49"></td>
                                        <td class="budget"><input class="form-control" data-cell="S49"></td>
                                        <td class="actual"><input class="form-control" data-cell="T49"></td>
                                        <td class="diff"><input class="form-control" data-cell="U49"></td>
                                        <td class="budget"><input class="form-control" data-cell="W49"></td>
                                        <td class="actual"><input class="form-control" data-cell="X49"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y49"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA49"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB49"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC49"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE49"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF49"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG49"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI49"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ49"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK49"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM49"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN49"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO49"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ49"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR49"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS49"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU49"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV49"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW49"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY49">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ49">
                                        </td>
                                    </tr>

                                    <!-- Car Repairs 50 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C50"></td>
                                        <td class="actual"><input class="form-control" data-cell="D50"></td>
                                        <td class="diff"><input class="form-control" data-cell="E50"></td>
                                        <td class="budget"><input class="form-control" data-cell="G50"></td>
                                        <td class="actual"><input class="form-control" data-cell="H50"></td>
                                        <td class="diff"><input class="form-control" data-cell="I50"></td>
                                        <td class="budget"><input class="form-control" data-cell="K50"></td>
                                        <td class="actual"><input class="form-control" data-cell="L50"></td>
                                        <td class="diff"><input class="form-control" data-cell="M50"></td>
                                        <td class="budget"><input class="form-control" data-cell="O50"></td>
                                        <td class="actual"><input class="form-control" data-cell="P50"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q50"></td>
                                        <td class="budget"><input class="form-control" data-cell="S50"></td>
                                        <td class="actual"><input class="form-control" data-cell="T50"></td>
                                        <td class="diff"><input class="form-control" data-cell="U50"></td>
                                        <td class="budget"><input class="form-control" data-cell="W50"></td>
                                        <td class="actual"><input class="form-control" data-cell="X50"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y50"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA50"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB50"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC50"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE50"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF50"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG50"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI50"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ50"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK50"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM50"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN50"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO50"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ50"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR50"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS50"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU50"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV50"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW50"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY50">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ50">
                                        </td>
                                    </tr>

                                    <!-- Furniture Replacement 51 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C51"></td>
                                        <td class="actual"><input class="form-control" data-cell="D51"></td>
                                        <td class="diff"><input class="form-control" data-cell="E51"></td>
                                        <td class="budget"><input class="form-control" data-cell="G51"></td>
                                        <td class="actual"><input class="form-control" data-cell="H51"></td>
                                        <td class="diff"><input class="form-control" data-cell="I51"></td>
                                        <td class="budget"><input class="form-control" data-cell="K51"></td>
                                        <td class="actual"><input class="form-control" data-cell="L51"></td>
                                        <td class="diff"><input class="form-control" data-cell="M51"></td>
                                        <td class="budget"><input class="form-control" data-cell="O51"></td>
                                        <td class="actual"><input class="form-control" data-cell="P51"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q51"></td>
                                        <td class="budget"><input class="form-control" data-cell="S51"></td>
                                        <td class="actual"><input class="form-control" data-cell="T51"></td>
                                        <td class="diff"><input class="form-control" data-cell="U51"></td>
                                        <td class="budget"><input class="form-control" data-cell="W51"></td>
                                        <td class="actual"><input class="form-control" data-cell="X51"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y51"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA51"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB51"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC51"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE51"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF51"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG51"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI51"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ51"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK51"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM51"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN51"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO51"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ51"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR51"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS51"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU51"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV51"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW51"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY51">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ51">
                                        </td>
                                    </tr>

                                    <!-- Vacation 52 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C52"></td>
                                        <td class="actual"><input class="form-control" data-cell="D52"></td>
                                        <td class="diff"><input class="form-control" data-cell="E52"></td>
                                        <td class="budget"><input class="form-control" data-cell="G52"></td>
                                        <td class="actual"><input class="form-control" data-cell="H52"></td>
                                        <td class="diff"><input class="form-control" data-cell="I52"></td>
                                        <td class="budget"><input class="form-control" data-cell="K52"></td>
                                        <td class="actual"><input class="form-control" data-cell="L52"></td>
                                        <td class="diff"><input class="form-control" data-cell="M52"></td>
                                        <td class="budget"><input class="form-control" data-cell="O52"></td>
                                        <td class="actual"><input class="form-control" data-cell="P52"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q52"></td>
                                        <td class="budget"><input class="form-control" data-cell="S52"></td>
                                        <td class="actual"><input class="form-control" data-cell="T52"></td>
                                        <td class="diff"><input class="form-control" data-cell="U52"></td>
                                        <td class="budget"><input class="form-control" data-cell="W52"></td>
                                        <td class="actual"><input class="form-control" data-cell="X52"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y52"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA52"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB52"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC52"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE52"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF52"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG52"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI52"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ52"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK52"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM52"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN52"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO52"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ52"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR52"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS52"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU52"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV52"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW52"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY52">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ52">
                                        </td>
                                    </tr>

                                    <!-- Other 53 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C53"></td>
                                        <td class="actual"><input class="form-control" data-cell="D53"></td>
                                        <td class="diff"><input class="form-control" data-cell="E53"></td>
                                        <td class="budget"><input class="form-control" data-cell="G53"></td>
                                        <td class="actual"><input class="form-control" data-cell="H53"></td>
                                        <td class="diff"><input class="form-control" data-cell="I53"></td>
                                        <td class="budget"><input class="form-control" data-cell="K53"></td>
                                        <td class="actual"><input class="form-control" data-cell="L53"></td>
                                        <td class="diff"><input class="form-control" data-cell="M53"></td>
                                        <td class="budget"><input class="form-control" data-cell="O53"></td>
                                        <td class="actual"><input class="form-control" data-cell="P53"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q53"></td>
                                        <td class="budget"><input class="form-control" data-cell="S53"></td>
                                        <td class="actual"><input class="form-control" data-cell="T53"></td>
                                        <td class="diff"><input class="form-control" data-cell="U53"></td>
                                        <td class="budget"><input class="form-control" data-cell="W53"></td>
                                        <td class="actual"><input class="form-control" data-cell="X53"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y53"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA53"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB53"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC53"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE53"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF53"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG53"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI53"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ53"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK53"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM53"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN53"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO53"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ53"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR53"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS53"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU53"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV53"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW53"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY53">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ53">
                                        </td>
                                    </tr>

                                    <!-- Total TO SAVINGS -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C54" data-formula="SUM(C41:C53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D54" data-formula="SUM(D41:D53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E54" data-formula="C54-D54"></td>
                                        <td class="budget"><input class="form-control" data-cell="G54" data-formula="SUM(G41:G53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H54" data-formula="SUM(H41:H53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I54" data-formula="G54-H54"></td>
                                        <td class="budget"><input class="form-control" data-cell="K54" data-formula="SUM(K41:K53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L54" data-formula="SUM(L41:L53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M54" data-formula="K54-L54"></td>
                                        <td class="budget"><input class="form-control" data-cell="O54" data-formula="SUM(O41:O53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P54" data-formula="SUM(P41:P53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q54" data-formula="O54-P54"></td>
                                        <td class="budget"><input class="form-control" data-cell="S54" data-formula="SUM(S41:S53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T54" data-formula="SUM(T41:T53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U54" data-formula="S54-T54"></td>
                                        <td class="budget"><input class="form-control" data-cell="W54" data-formula="SUM(W41:W53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X54" data-formula="SUM(X41:X53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y54" data-formula="W54-X54"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA54" data-formula="SUM(AA41:AA53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB54" data-formula="SUM(AB41:AB53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC54" data-formula="AA54-AB54"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE54" data-formula="SUM(AE41:AE53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF54" data-formula="SUM(AF41:AF53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG54" data-formula="AE54-AF54"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI54" data-formula="SUM(AI41:AI53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ54" data-formula="SUM(AJ41:AJ53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK54" data-formula="AI54-AJ54"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM54" data-formula="SUM(AM41:AM53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN54" data-formula="SUM(AN41:AN53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO54" data-formula="AM54-AN54"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ54" data-formula="SUM(AQ41:AQ53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR54" data-formula="SUM(AR41:AR53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS54" data-formula="AQ54-AR54"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU54" data-formula="SUM(AU41:AU53)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV54" data-formula="SUM(AV41:AV53)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW54" data-formula="AU54-AV54"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY54">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ54">
                                        </td>
                                    </tr>

                                    <!-- % of Income -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C55" data-format="0.00 %" data-formula="IF(C7> 0,C54/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D55" data-format="0.00 %" data-formula="IF(D7> 0,D54/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G55" data-format="0.00 %" data-formula="IF(G7> 0,G54/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H55" data-format="0.00 %" data-formula="IF(H7> 0,H54/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K55" data-format="0.00 %" data-formula="IF(K7> 0,K54/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L55" data-format="0.00 %" data-formula="IF(L7> 0,L54/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O55" data-format="0.00 %" data-formula="IF(O7> 0,O54/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P55" data-format="0.00 %" data-formula="IF(P7> 0,P54/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S55" data-format="0.00 %" data-formula="IF(S7> 0,S54/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T55" data-format="0.00 %" data-formula="IF(T7> 0,T54/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W55" data-format="0.00 %" data-formula="IF(W7> 0,W54/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X55" data-format="0.00 %" data-formula="IF(X7> 0,X54/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA55" data-format="0.00 %" data-formula="IF(AA7> 0,AA54/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB55" data-format="0.00 %" data-formula="IF(AB7> 0,AB54/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE55" data-format="0.00 %" data-formula="IF(AE7> 0,AE54/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF55" data-format="0.00 %" data-formula="IF(AF7> 0,AF54/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI55" data-format="0.00 %" data-formula="IF(AI7> 0,AI54/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ55" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ54/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM55" data-format="0.00 %" data-formula="IF(AM7> 0,AM54/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN55" data-format="0.00 %" data-formula="IF(AN7> 0,AN54/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ55" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ54/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR55" data-format="0.00 %" data-formula="IF(AR7> 0,AR54/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU55" data-format="0.00 %" data-formula="IF(AU7> 0,AU54/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV55" data-format="0.00 %" data-formula="IF(AV7> 0,AV54/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY55">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ55">
                                        </td>
                                    </tr>


                                    <!-- Charity and Gift -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Tithing 57 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C57"></td>
                                        <td class="actual"><input class="form-control" data-cell="D57"></td>
                                        <td class="diff"><input class="form-control" data-cell="E57"></td>
                                        <td class="budget"><input class="form-control" data-cell="G57"></td>
                                        <td class="actual"><input class="form-control" data-cell="H57"></td>
                                        <td class="diff"><input class="form-control" data-cell="I57"></td>
                                        <td class="budget"><input class="form-control" data-cell="K57"></td>
                                        <td class="actual"><input class="form-control" data-cell="L57"></td>
                                        <td class="diff"><input class="form-control" data-cell="M57"></td>
                                        <td class="budget"><input class="form-control" data-cell="O57"></td>
                                        <td class="actual"><input class="form-control" data-cell="P57"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q57"></td>
                                        <td class="budget"><input class="form-control" data-cell="S57"></td>
                                        <td class="actual"><input class="form-control" data-cell="T57"></td>
                                        <td class="diff"><input class="form-control" data-cell="U57"></td>
                                        <td class="budget"><input class="form-control" data-cell="W57"></td>
                                        <td class="actual"><input class="form-control" data-cell="X57"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y57"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA57"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB57"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC57"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE57"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF57"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG57"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI57"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ57"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK57"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM57"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN57"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO57"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ57"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR57"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS57"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU57"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV57"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW57"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY57">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ57">
                                        </td>
                                    </tr>

                                    <!-- Charitable donation 58 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C58"></td>
                                        <td class="actual"><input class="form-control" data-cell="D58"></td>
                                        <td class="diff"><input class="form-control" data-cell="E58"></td>
                                        <td class="budget"><input class="form-control" data-cell="G58"></td>
                                        <td class="actual"><input class="form-control" data-cell="H58"></td>
                                        <td class="diff"><input class="form-control" data-cell="I58"></td>
                                        <td class="budget"><input class="form-control" data-cell="K58"></td>
                                        <td class="actual"><input class="form-control" data-cell="L58"></td>
                                        <td class="diff"><input class="form-control" data-cell="M58"></td>
                                        <td class="budget"><input class="form-control" data-cell="O58"></td>
                                        <td class="actual"><input class="form-control" data-cell="P58"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q58"></td>
                                        <td class="budget"><input class="form-control" data-cell="S58"></td>
                                        <td class="actual"><input class="form-control" data-cell="T58"></td>
                                        <td class="diff"><input class="form-control" data-cell="U58"></td>
                                        <td class="budget"><input class="form-control" data-cell="W58"></td>
                                        <td class="actual"><input class="form-control" data-cell="X58"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y58"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA58"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB58"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC58"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE58"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF58"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG58"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI58"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ58"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK58"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM58"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN58"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO58"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ58"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR58"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS58"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU58"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV58"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW58"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY58">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ58">
                                        </td>
                                    </tr>

                                    <!-- Religious donation 59 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C59"></td>
                                        <td class="actual"><input class="form-control" data-cell="D59"></td>
                                        <td class="diff"><input class="form-control" data-cell="E59"></td>
                                        <td class="budget"><input class="form-control" data-cell="G59"></td>
                                        <td class="actual"><input class="form-control" data-cell="H59"></td>
                                        <td class="diff"><input class="form-control" data-cell="I59"></td>
                                        <td class="budget"><input class="form-control" data-cell="K59"></td>
                                        <td class="actual"><input class="form-control" data-cell="L59"></td>
                                        <td class="diff"><input class="form-control" data-cell="M59"></td>
                                        <td class="budget"><input class="form-control" data-cell="O59"></td>
                                        <td class="actual"><input class="form-control" data-cell="P59"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q59"></td>
                                        <td class="budget"><input class="form-control" data-cell="S59"></td>
                                        <td class="actual"><input class="form-control" data-cell="T59"></td>
                                        <td class="diff"><input class="form-control" data-cell="U59"></td>
                                        <td class="budget"><input class="form-control" data-cell="W59"></td>
                                        <td class="actual"><input class="form-control" data-cell="X59"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y59"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA59"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB59"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC59"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE59"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF59"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG59"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI59"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ59"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK59"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM59"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN59"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO59"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ59"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR59"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS59"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU59"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV59"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW59"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY59">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ59">
                                        </td>
                                    </tr>

                                    <!-- Gift 60 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C60"></td>
                                        <td class="actual"><input class="form-control" data-cell="D60"></td>
                                        <td class="diff"><input class="form-control" data-cell="E60"></td>
                                        <td class="budget"><input class="form-control" data-cell="G60"></td>
                                        <td class="actual"><input class="form-control" data-cell="H60"></td>
                                        <td class="diff"><input class="form-control" data-cell="I60"></td>
                                        <td class="budget"><input class="form-control" data-cell="K60"></td>
                                        <td class="actual"><input class="form-control" data-cell="L60"></td>
                                        <td class="diff"><input class="form-control" data-cell="M60"></td>
                                        <td class="budget"><input class="form-control" data-cell="O60"></td>
                                        <td class="actual"><input class="form-control" data-cell="P60"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q60"></td>
                                        <td class="budget"><input class="form-control" data-cell="S60"></td>
                                        <td class="actual"><input class="form-control" data-cell="T60"></td>
                                        <td class="diff"><input class="form-control" data-cell="U60"></td>
                                        <td class="budget"><input class="form-control" data-cell="W60"></td>
                                        <td class="actual"><input class="form-control" data-cell="X60"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y60"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA60"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB60"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC60"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE60"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF60"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG60"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI60"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ60"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK60"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM60"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN60"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO60"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ60"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR60"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS60"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU60"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV60"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW60"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY60">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ60">
                                        </td>
                                    </tr>

                                    <!-- Christmast 61 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C61"></td>
                                        <td class="actual"><input class="form-control" data-cell="D61"></td>
                                        <td class="diff"><input class="form-control" data-cell="E61"></td>
                                        <td class="budget"><input class="form-control" data-cell="G61"></td>
                                        <td class="actual"><input class="form-control" data-cell="H61"></td>
                                        <td class="diff"><input class="form-control" data-cell="I61"></td>
                                        <td class="budget"><input class="form-control" data-cell="K61"></td>
                                        <td class="actual"><input class="form-control" data-cell="L61"></td>
                                        <td class="diff"><input class="form-control" data-cell="M61"></td>
                                        <td class="budget"><input class="form-control" data-cell="O61"></td>
                                        <td class="actual"><input class="form-control" data-cell="P61"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q61"></td>
                                        <td class="budget"><input class="form-control" data-cell="S61"></td>
                                        <td class="actual"><input class="form-control" data-cell="T61"></td>
                                        <td class="diff"><input class="form-control" data-cell="U61"></td>
                                        <td class="budget"><input class="form-control" data-cell="W61"></td>
                                        <td class="actual"><input class="form-control" data-cell="X61"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y61"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA61"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB61"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC61"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE61"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF61"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG61"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI61"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ61"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK61"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM61"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN61"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO61"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ61"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR61"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS61"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU61"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV61"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW61"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY61">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ61">
                                        </td>
                                    </tr>

                                    <!-- Other Charity 62 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C62"></td>
                                        <td class="actual"><input class="form-control" data-cell="D62"></td>
                                        <td class="diff"><input class="form-control" data-cell="E62"></td>
                                        <td class="budget"><input class="form-control" data-cell="G62"></td>
                                        <td class="actual"><input class="form-control" data-cell="H62"></td>
                                        <td class="diff"><input class="form-control" data-cell="I62"></td>
                                        <td class="budget"><input class="form-control" data-cell="K62"></td>
                                        <td class="actual"><input class="form-control" data-cell="L62"></td>
                                        <td class="diff"><input class="form-control" data-cell="M62"></td>
                                        <td class="budget"><input class="form-control" data-cell="O62"></td>
                                        <td class="actual"><input class="form-control" data-cell="P62"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q62"></td>
                                        <td class="budget"><input class="form-control" data-cell="S62"></td>
                                        <td class="actual"><input class="form-control" data-cell="T62"></td>
                                        <td class="diff"><input class="form-control" data-cell="U62"></td>
                                        <td class="budget"><input class="form-control" data-cell="W62"></td>
                                        <td class="actual"><input class="form-control" data-cell="X62"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y62"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA62"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB62"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC62"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE62"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF62"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG62"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI62"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ62"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK62"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM62"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN62"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO62"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ62"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR62"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS62"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU62"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV62"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW62"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY62">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ62">
                                        </td>
                                    </tr>


                                    <!-- Total CHARITY/GIFT 63 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C63" data-formula="SUM(C57:C62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D63" data-formula="SUM(D57:D62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E63" data-formula="C63-D63"></td>
                                        <td class="budget"><input class="form-control" data-cell="G63" data-formula="SUM(G57:G62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H63" data-formula="SUM(H57:H62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I63" data-formula="G63-H63"></td>
                                        <td class="budget"><input class="form-control" data-cell="K63" data-formula="SUM(K57:K62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L63" data-formula="SUM(L57:L62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M63" data-formula="K63-L63"></td>
                                        <td class="budget"><input class="form-control" data-cell="O63" data-formula="SUM(O57:O62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P63" data-formula="SUM(P57:P62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q63" data-formula="O63-P63"></td>
                                        <td class="budget"><input class="form-control" data-cell="S63" data-formula="SUM(S57:S62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T63" data-formula="SUM(T57:T62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U63" data-formula="S63-T63"></td>
                                        <td class="budget"><input class="form-control" data-cell="W63" data-formula="SUM(W57:W62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X63" data-formula="SUM(X57:X62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y63" data-formula="W63-X63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA63" data-formula="SUM(AA57:AA62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB63" data-formula="SUM(AB57:AB62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC63" data-formula="AA63-AB63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE63" data-formula="SUM(AE57:AE62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF63" data-formula="SUM(AF57:AF62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG63" data-formula="AE63-AF63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI63" data-formula="SUM(AI57:AI62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ63" data-formula="SUM(AJ57:AJ62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK63" data-formula="AI63-AJ63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM63" data-formula="SUM(AM57:AM62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN63" data-formula="SUM(AN57:AN62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO63" data-formula="AM63-AN63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ63" data-formula="SUM(AQ57:AQ62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR63" data-formula="SUM(AR57:AR62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS63" data-formula="AQ63-AR63"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU63" data-formula="SUM(AU57:AU62)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV63" data-formula="SUM(AV57:AV62)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW63" data-formula="AU63-AV63"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY63">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ63">
                                        </td>
                                    </tr>

                                    <!-- % of Income 64 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C64" data-format="0.00 %" data-formula="IF(C7> 0,C63/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D64" data-format="0.00 %" data-formula="IF(D7> 0,D63/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G64" data-format="0.00 %" data-formula="IF(G7> 0,G63/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H64" data-format="0.00 %" data-formula="IF(H7> 0,H63/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K64" data-format="0.00 %" data-formula="IF(K7> 0,K63/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L64" data-format="0.00 %" data-formula="IF(L7> 0,L63/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O64" data-format="0.00 %" data-formula="IF(O7> 0,O63/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P64" data-format="0.00 %" data-formula="IF(P7> 0,P63/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S64" data-format="0.00 %" data-formula="IF(S7> 0,S63/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T64" data-format="0.00 %" data-formula="IF(T7> 0,T63/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W64" data-format="0.00 %" data-formula="IF(W7> 0,W63/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X64" data-format="0.00 %" data-formula="IF(X7> 0,X63/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA64" data-format="0.00 %" data-formula="IF(AA7> 0,AA63/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB64" data-format="0.00 %" data-formula="IF(AB7> 0,AB63/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE64" data-format="0.00 %" data-formula="IF(AE7> 0,AE63/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF64" data-format="0.00 %" data-formula="IF(AF7> 0,AF63/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI64" data-format="0.00 %" data-formula="IF(AI7> 0,AI63/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ64" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ63/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM64" data-format="0.00 %" data-formula="IF(AM7> 0,AM63/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN64" data-format="0.00 %" data-formula="IF(AN7> 0,AN63/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ64" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ63/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR64" data-format="0.00 %" data-formula="IF(AR7> 0,AR63/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU64" data-format="0.00 %" data-formula="IF(AU7> 0,AU63/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV64" data-format="0.00 %" data-formula="IF(AV7> 0,AV63/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY64">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ64">
                                        </td>
                                    </tr>


                                    <!-- Housing -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Mortgage/Rent 67 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C67"></td>
                                        <td class="actual"><input class="form-control" data-cell="D67"></td>
                                        <td class="diff"><input class="form-control" data-cell="E67"></td>
                                        <td class="budget"><input class="form-control" data-cell="G67"></td>
                                        <td class="actual"><input class="form-control" data-cell="H67"></td>
                                        <td class="diff"><input class="form-control" data-cell="I67"></td>
                                        <td class="budget"><input class="form-control" data-cell="K67"></td>
                                        <td class="actual"><input class="form-control" data-cell="L67"></td>
                                        <td class="diff"><input class="form-control" data-cell="M67"></td>
                                        <td class="budget"><input class="form-control" data-cell="O67"></td>
                                        <td class="actual"><input class="form-control" data-cell="P67"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q67"></td>
                                        <td class="budget"><input class="form-control" data-cell="S67"></td>
                                        <td class="actual"><input class="form-control" data-cell="T67"></td>
                                        <td class="diff"><input class="form-control" data-cell="U67"></td>
                                        <td class="budget"><input class="form-control" data-cell="W67"></td>
                                        <td class="actual"><input class="form-control" data-cell="X67"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y67"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA67"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB67"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC67"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE67"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF67"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG67"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI67"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ67"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK67"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM67"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN67"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO67"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ67"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR67"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS67"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU67"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV67"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW67"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY67">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ67">
                                        </td>
                                    </tr>

                                    <!-- Home/Rental Insurance 68 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C68"></td>
                                        <td class="actual"><input class="form-control" data-cell="D68"></td>
                                        <td class="diff"><input class="form-control" data-cell="E68"></td>
                                        <td class="budget"><input class="form-control" data-cell="G68"></td>
                                        <td class="actual"><input class="form-control" data-cell="H68"></td>
                                        <td class="diff"><input class="form-control" data-cell="I68"></td>
                                        <td class="budget"><input class="form-control" data-cell="K68"></td>
                                        <td class="actual"><input class="form-control" data-cell="L68"></td>
                                        <td class="diff"><input class="form-control" data-cell="M68"></td>
                                        <td class="budget"><input class="form-control" data-cell="O68"></td>
                                        <td class="actual"><input class="form-control" data-cell="P68"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q68"></td>
                                        <td class="budget"><input class="form-control" data-cell="S68"></td>
                                        <td class="actual"><input class="form-control" data-cell="T68"></td>
                                        <td class="diff"><input class="form-control" data-cell="U68"></td>
                                        <td class="budget"><input class="form-control" data-cell="W68"></td>
                                        <td class="actual"><input class="form-control" data-cell="X68"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y68"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA68"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB68"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC68"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE68"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF68"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG68"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI68"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ68"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK68"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM68"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN68"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO68"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ68"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR68"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS68"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU68"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV68"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW68"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY68">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ68">
                                        </td>
                                    </tr>

                                    <!-- Real Estate Taxes 69 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C69"></td>
                                        <td class="actual"><input class="form-control" data-cell="D69"></td>
                                        <td class="diff"><input class="form-control" data-cell="E69"></td>
                                        <td class="budget"><input class="form-control" data-cell="G69"></td>
                                        <td class="actual"><input class="form-control" data-cell="H69"></td>
                                        <td class="diff"><input class="form-control" data-cell="I69"></td>
                                        <td class="budget"><input class="form-control" data-cell="K69"></td>
                                        <td class="actual"><input class="form-control" data-cell="L69"></td>
                                        <td class="diff"><input class="form-control" data-cell="M69"></td>
                                        <td class="budget"><input class="form-control" data-cell="O69"></td>
                                        <td class="actual"><input class="form-control" data-cell="P69"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q69"></td>
                                        <td class="budget"><input class="form-control" data-cell="S69"></td>
                                        <td class="actual"><input class="form-control" data-cell="T69"></td>
                                        <td class="diff"><input class="form-control" data-cell="U69"></td>
                                        <td class="budget"><input class="form-control" data-cell="W69"></td>
                                        <td class="actual"><input class="form-control" data-cell="X69"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y69"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA69"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB69"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC69"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE69"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF69"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG69"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI69"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ69"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK69"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM69"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN69"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO69"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ69"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR69"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS69"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU69"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV69"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW69"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY69">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ69">
                                        </td>
                                    </tr>

                                    <!-- Furnishings/Appliances 70 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C70"></td>
                                        <td class="actual"><input class="form-control" data-cell="D70"></td>
                                        <td class="diff"><input class="form-control" data-cell="E70"></td>
                                        <td class="budget"><input class="form-control" data-cell="G70"></td>
                                        <td class="actual"><input class="form-control" data-cell="H70"></td>
                                        <td class="diff"><input class="form-control" data-cell="I70"></td>
                                        <td class="budget"><input class="form-control" data-cell="K70"></td>
                                        <td class="actual"><input class="form-control" data-cell="L70"></td>
                                        <td class="diff"><input class="form-control" data-cell="M70"></td>
                                        <td class="budget"><input class="form-control" data-cell="O70"></td>
                                        <td class="actual"><input class="form-control" data-cell="P70"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q70"></td>
                                        <td class="budget"><input class="form-control" data-cell="S70"></td>
                                        <td class="actual"><input class="form-control" data-cell="T70"></td>
                                        <td class="diff"><input class="form-control" data-cell="U70"></td>
                                        <td class="budget"><input class="form-control" data-cell="W70"></td>
                                        <td class="actual"><input class="form-control" data-cell="X70"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y70"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA70"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB70"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC70"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE70"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF70"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG70"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI70"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ70"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK70"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM70"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN70"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO70"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ70"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR70"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS70"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU70"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV70"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW70"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY70">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ70">
                                        </td>
                                    </tr>

                                    <!-- Lawn/Garden 71 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C71"></td>
                                        <td class="actual"><input class="form-control" data-cell="D71"></td>
                                        <td class="diff"><input class="form-control" data-cell="E71"></td>
                                        <td class="budget"><input class="form-control" data-cell="G71"></td>
                                        <td class="actual"><input class="form-control" data-cell="H71"></td>
                                        <td class="diff"><input class="form-control" data-cell="I71"></td>
                                        <td class="budget"><input class="form-control" data-cell="K71"></td>
                                        <td class="actual"><input class="form-control" data-cell="L71"></td>
                                        <td class="diff"><input class="form-control" data-cell="M71"></td>
                                        <td class="budget"><input class="form-control" data-cell="O71"></td>
                                        <td class="actual"><input class="form-control" data-cell="P71"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q71"></td>
                                        <td class="budget"><input class="form-control" data-cell="S71"></td>
                                        <td class="actual"><input class="form-control" data-cell="T71"></td>
                                        <td class="diff"><input class="form-control" data-cell="U71"></td>
                                        <td class="budget"><input class="form-control" data-cell="W71"></td>
                                        <td class="actual"><input class="form-control" data-cell="X71"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y71"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA71"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB71"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC71"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE71"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF71"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG71"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI71"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ71"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK71"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM71"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN71"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO71"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ71"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR71"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS71"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU71"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV71"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW71"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY71">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ71">
                                        </td>
                                    </tr>

                                    <!-- Maintenance/Supplies 72 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C72"></td>
                                        <td class="actual"><input class="form-control" data-cell="D72"></td>
                                        <td class="diff"><input class="form-control" data-cell="E72"></td>
                                        <td class="budget"><input class="form-control" data-cell="G72"></td>
                                        <td class="actual"><input class="form-control" data-cell="H72"></td>
                                        <td class="diff"><input class="form-control" data-cell="I72"></td>
                                        <td class="budget"><input class="form-control" data-cell="K72"></td>
                                        <td class="actual"><input class="form-control" data-cell="L72"></td>
                                        <td class="diff"><input class="form-control" data-cell="M72"></td>
                                        <td class="budget"><input class="form-control" data-cell="O72"></td>
                                        <td class="actual"><input class="form-control" data-cell="P72"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q72"></td>
                                        <td class="budget"><input class="form-control" data-cell="S72"></td>
                                        <td class="actual"><input class="form-control" data-cell="T72"></td>
                                        <td class="diff"><input class="form-control" data-cell="U72"></td>
                                        <td class="budget"><input class="form-control" data-cell="W72"></td>
                                        <td class="actual"><input class="form-control" data-cell="X72"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y72"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA72"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB72"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC72"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE72"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF72"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG72"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI72"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ72"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK72"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM72"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN72"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO72"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ72"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR72"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS72"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU72"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV72"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW72"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY72">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ72">
                                        </td>
                                    </tr>

                                    <!-- Improvements 73 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C73"></td>
                                        <td class="actual"><input class="form-control" data-cell="D73"></td>
                                        <td class="diff"><input class="form-control" data-cell="E73"></td>
                                        <td class="budget"><input class="form-control" data-cell="G73"></td>
                                        <td class="actual"><input class="form-control" data-cell="H73"></td>
                                        <td class="diff"><input class="form-control" data-cell="I73"></td>
                                        <td class="budget"><input class="form-control" data-cell="K73"></td>
                                        <td class="actual"><input class="form-control" data-cell="L73"></td>
                                        <td class="diff"><input class="form-control" data-cell="M73"></td>
                                        <td class="budget"><input class="form-control" data-cell="O73"></td>
                                        <td class="actual"><input class="form-control" data-cell="P73"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q73"></td>
                                        <td class="budget"><input class="form-control" data-cell="S73"></td>
                                        <td class="actual"><input class="form-control" data-cell="T73"></td>
                                        <td class="diff"><input class="form-control" data-cell="U73"></td>
                                        <td class="budget"><input class="form-control" data-cell="W73"></td>
                                        <td class="actual"><input class="form-control" data-cell="X73"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y73"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA73"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB73"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC73"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE73"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF73"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG73"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI73"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ73"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK73"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM73"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN73"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO73"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ73"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR73"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS73"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU73"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV73"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW73"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY73">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ73">
                                        </td>
                                    </tr>

                                    <!-- Other Home Expenses 74 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C74"></td>
                                        <td class="actual"><input class="form-control" data-cell="D74"></td>
                                        <td class="diff"><input class="form-control" data-cell="E74"></td>
                                        <td class="budget"><input class="form-control" data-cell="G74"></td>
                                        <td class="actual"><input class="form-control" data-cell="H74"></td>
                                        <td class="diff"><input class="form-control" data-cell="I74"></td>
                                        <td class="budget"><input class="form-control" data-cell="K74"></td>
                                        <td class="actual"><input class="form-control" data-cell="L74"></td>
                                        <td class="diff"><input class="form-control" data-cell="M74"></td>
                                        <td class="budget"><input class="form-control" data-cell="O74"></td>
                                        <td class="actual"><input class="form-control" data-cell="P74"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q74"></td>
                                        <td class="budget"><input class="form-control" data-cell="S74"></td>
                                        <td class="actual"><input class="form-control" data-cell="T74"></td>
                                        <td class="diff"><input class="form-control" data-cell="U74"></td>
                                        <td class="budget"><input class="form-control" data-cell="W74"></td>
                                        <td class="actual"><input class="form-control" data-cell="X74"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y74"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA74"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB74"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC74"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE74"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF74"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG74"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI74"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ74"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK74"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM74"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN74"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO74"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ74"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR74"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS74"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU74"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV74"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW74"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY74">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ74">
                                        </td>
                                    </tr>


                                    <!-- Total HOUSING 75 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C75" data-formula="SUM(C67:C74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D75" data-formula="SUM(D67:D74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E75" data-formula="C75-D75"></td>
                                        <td class="budget"><input class="form-control" data-cell="G75" data-formula="SUM(G67:G74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H75" data-formula="SUM(H67:H74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I75" data-formula="G75-H75"></td>
                                        <td class="budget"><input class="form-control" data-cell="K75" data-formula="SUM(K67:K74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L75" data-formula="SUM(L67:L74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M75" data-formula="K75-L75"></td>
                                        <td class="budget"><input class="form-control" data-cell="O75" data-formula="SUM(O67:O74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P75" data-formula="SUM(P67:P74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q75" data-formula="O75-P75"></td>
                                        <td class="budget"><input class="form-control" data-cell="S75" data-formula="SUM(S67:S74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T75" data-formula="SUM(T67:T74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U75" data-formula="S75-T75"></td>
                                        <td class="budget"><input class="form-control" data-cell="W75" data-formula="SUM(W67:W74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X75" data-formula="SUM(X67:X74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y75" data-formula="W75-X75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA75" data-formula="SUM(AA67:AA74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB75" data-formula="SUM(AB67:AB74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC75" data-formula="AA75-AB75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE75" data-formula="SUM(AE67:AE74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF75" data-formula="SUM(AF67:AF74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG75" data-formula="AE75-AF75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI75" data-formula="SUM(AI67:AI74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ75" data-formula="SUM(AJ67:AJ74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK75" data-formula="AI75-AJ75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM75" data-formula="SUM(AM67:AM74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN75" data-formula="SUM(AN67:AN74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO75" data-formula="AM75-AN75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ75" data-formula="SUM(AQ67:AQ74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR75" data-formula="SUM(AR67:AR74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS75" data-formula="AQ75-AR75"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU75" data-formula="SUM(AU67:AU74)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV75" data-formula="SUM(AV67:AV74)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW75" data-formula="AU75-AV75"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY75">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ75">
                                        </td>
                                    </tr>

                                    <!-- % of Income 76 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C76" data-format="0.00 %" data-formula="IF(C7> 0,C75/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D76" data-format="0.00 %" data-formula="IF(D7> 0,D75/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G76" data-format="0.00 %" data-formula="IF(G7> 0,G75/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H76" data-format="0.00 %" data-formula="IF(H7> 0,H75/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K76" data-format="0.00 %" data-formula="IF(K7> 0,K75/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L76" data-format="0.00 %" data-formula="IF(L7> 0,L75/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O76" data-format="0.00 %" data-formula="IF(O7> 0,O75/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P76" data-format="0.00 %" data-formula="IF(P7> 0,P75/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S76" data-format="0.00 %" data-formula="IF(S7> 0,S75/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T76" data-format="0.00 %" data-formula="IF(T7> 0,T75/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W76" data-format="0.00 %" data-formula="IF(W7> 0,W75/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X76" data-format="0.00 %" data-formula="IF(X7> 0,X75/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA76" data-format="0.00 %" data-formula="IF(AA7> 0,AA75/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB76" data-format="0.00 %" data-formula="IF(AB7> 0,AB75/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE76" data-format="0.00 %" data-formula="IF(AE7> 0,AE75/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF76" data-format="0.00 %" data-formula="IF(AF7> 0,AF75/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI76" data-format="0.00 %" data-formula="IF(AI7> 0,AI75/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ76" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ75/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM76" data-format="0.00 %" data-formula="IF(AM7> 0,AM75/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN76" data-format="0.00 %" data-formula="IF(AN7> 0,AN75/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ76" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ75/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR76" data-format="0.00 %" data-formula="IF(AR7> 0,AR75/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU76" data-format="0.00 %" data-formula="IF(AU7> 0,AU75/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV76" data-format="0.00 %" data-formula="IF(AV7> 0,AV75/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY76">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ76">
                                        </td>
                                    </tr>

                                    <!-- Utilities -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Electricity 79 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C79"></td>
                                        <td class="actual"><input class="form-control" data-cell="D79"></td>
                                        <td class="diff"><input class="form-control" data-cell="E79"></td>
                                        <td class="budget"><input class="form-control" data-cell="G79"></td>
                                        <td class="actual"><input class="form-control" data-cell="H79"></td>
                                        <td class="diff"><input class="form-control" data-cell="I79"></td>
                                        <td class="budget"><input class="form-control" data-cell="K79"></td>
                                        <td class="actual"><input class="form-control" data-cell="L79"></td>
                                        <td class="diff"><input class="form-control" data-cell="M79"></td>
                                        <td class="budget"><input class="form-control" data-cell="O79"></td>
                                        <td class="actual"><input class="form-control" data-cell="P79"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q79"></td>
                                        <td class="budget"><input class="form-control" data-cell="S79"></td>
                                        <td class="actual"><input class="form-control" data-cell="T79"></td>
                                        <td class="diff"><input class="form-control" data-cell="U79"></td>
                                        <td class="budget"><input class="form-control" data-cell="W79"></td>
                                        <td class="actual"><input class="form-control" data-cell="X79"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y79"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA79"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB79"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC79"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE79"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF79"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG79"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI79"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ79"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK79"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM79"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN79"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO79"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ79"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR79"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS79"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU79"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV79"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW79"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY79">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ79">
                                        </td>
                                    </tr>

                                    <!-- Gas/Oil 80 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C80"></td>
                                        <td class="actual"><input class="form-control" data-cell="D80"></td>
                                        <td class="diff"><input class="form-control" data-cell="E80"></td>
                                        <td class="budget"><input class="form-control" data-cell="G80"></td>
                                        <td class="actual"><input class="form-control" data-cell="H80"></td>
                                        <td class="diff"><input class="form-control" data-cell="I80"></td>
                                        <td class="budget"><input class="form-control" data-cell="K80"></td>
                                        <td class="actual"><input class="form-control" data-cell="L80"></td>
                                        <td class="diff"><input class="form-control" data-cell="M80"></td>
                                        <td class="budget"><input class="form-control" data-cell="O80"></td>
                                        <td class="actual"><input class="form-control" data-cell="P80"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q80"></td>
                                        <td class="budget"><input class="form-control" data-cell="S80"></td>
                                        <td class="actual"><input class="form-control" data-cell="T80"></td>
                                        <td class="diff"><input class="form-control" data-cell="U80"></td>
                                        <td class="budget"><input class="form-control" data-cell="W80"></td>
                                        <td class="actual"><input class="form-control" data-cell="X80"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y80"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA80"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB80"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC80"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE80"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF80"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG80"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI80"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ80"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK80"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM80"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN80"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO80"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ80"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR80"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS80"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU80"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV80"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW80"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY80">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ80">
                                        </td>
                                    </tr>

                                    <!-- Water/Sewer/Trash 81 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C81"></td>
                                        <td class="actual"><input class="form-control" data-cell="D81"></td>
                                        <td class="diff"><input class="form-control" data-cell="E81"></td>
                                        <td class="budget"><input class="form-control" data-cell="G81"></td>
                                        <td class="actual"><input class="form-control" data-cell="H81"></td>
                                        <td class="diff"><input class="form-control" data-cell="I81"></td>
                                        <td class="budget"><input class="form-control" data-cell="K81"></td>
                                        <td class="actual"><input class="form-control" data-cell="L81"></td>
                                        <td class="diff"><input class="form-control" data-cell="M81"></td>
                                        <td class="budget"><input class="form-control" data-cell="O81"></td>
                                        <td class="actual"><input class="form-control" data-cell="P81"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q81"></td>
                                        <td class="budget"><input class="form-control" data-cell="S81"></td>
                                        <td class="actual"><input class="form-control" data-cell="T81"></td>
                                        <td class="diff"><input class="form-control" data-cell="U81"></td>
                                        <td class="budget"><input class="form-control" data-cell="W81"></td>
                                        <td class="actual"><input class="form-control" data-cell="X81"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y81"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA81"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB81"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC81"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE81"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF81"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG81"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI81"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ81"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK81"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM81"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN81"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO81"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ81"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR81"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS81"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU81"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV81"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW81"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY81">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ81">
                                        </td>
                                    </tr>

                                    <!-- Phone 82 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C82"></td>
                                        <td class="actual"><input class="form-control" data-cell="D82"></td>
                                        <td class="diff"><input class="form-control" data-cell="E82"></td>
                                        <td class="budget"><input class="form-control" data-cell="G82"></td>
                                        <td class="actual"><input class="form-control" data-cell="H82"></td>
                                        <td class="diff"><input class="form-control" data-cell="I82"></td>
                                        <td class="budget"><input class="form-control" data-cell="K82"></td>
                                        <td class="actual"><input class="form-control" data-cell="L82"></td>
                                        <td class="diff"><input class="form-control" data-cell="M82"></td>
                                        <td class="budget"><input class="form-control" data-cell="O82"></td>
                                        <td class="actual"><input class="form-control" data-cell="P82"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q82"></td>
                                        <td class="budget"><input class="form-control" data-cell="S82"></td>
                                        <td class="actual"><input class="form-control" data-cell="T82"></td>
                                        <td class="diff"><input class="form-control" data-cell="U82"></td>
                                        <td class="budget"><input class="form-control" data-cell="W82"></td>
                                        <td class="actual"><input class="form-control" data-cell="X82"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y82"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA82"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB82"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC82"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE82"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF82"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG82"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI82"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ82"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK82"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM82"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN82"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO82"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ82"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR82"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS82"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU82"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV82"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW82"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY82">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ82">
                                        </td>
                                    </tr>

                                    <!-- Cable/Satellite 83 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C83"></td>
                                        <td class="actual"><input class="form-control" data-cell="D83"></td>
                                        <td class="diff"><input class="form-control" data-cell="E83"></td>
                                        <td class="budget"><input class="form-control" data-cell="G83"></td>
                                        <td class="actual"><input class="form-control" data-cell="H83"></td>
                                        <td class="diff"><input class="form-control" data-cell="I83"></td>
                                        <td class="budget"><input class="form-control" data-cell="K83"></td>
                                        <td class="actual"><input class="form-control" data-cell="L83"></td>
                                        <td class="diff"><input class="form-control" data-cell="M83"></td>
                                        <td class="budget"><input class="form-control" data-cell="O83"></td>
                                        <td class="actual"><input class="form-control" data-cell="P83"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q83"></td>
                                        <td class="budget"><input class="form-control" data-cell="S83"></td>
                                        <td class="actual"><input class="form-control" data-cell="T83"></td>
                                        <td class="diff"><input class="form-control" data-cell="U83"></td>
                                        <td class="budget"><input class="form-control" data-cell="W83"></td>
                                        <td class="actual"><input class="form-control" data-cell="X83"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y83"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA83"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB83"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC83"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE83"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF83"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG83"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI83"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ83"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK83"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM83"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN83"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO83"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ83"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR83"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS83"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU83"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV83"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW83"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY83">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ83">
                                        </td>
                                    </tr>

                                    <!-- Internet 84 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C84"></td>
                                        <td class="actual"><input class="form-control" data-cell="D84"></td>
                                        <td class="diff"><input class="form-control" data-cell="E84"></td>
                                        <td class="budget"><input class="form-control" data-cell="G84"></td>
                                        <td class="actual"><input class="form-control" data-cell="H84"></td>
                                        <td class="diff"><input class="form-control" data-cell="I84"></td>
                                        <td class="budget"><input class="form-control" data-cell="K84"></td>
                                        <td class="actual"><input class="form-control" data-cell="L84"></td>
                                        <td class="diff"><input class="form-control" data-cell="M84"></td>
                                        <td class="budget"><input class="form-control" data-cell="O84"></td>
                                        <td class="actual"><input class="form-control" data-cell="P84"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q84"></td>
                                        <td class="budget"><input class="form-control" data-cell="S84"></td>
                                        <td class="actual"><input class="form-control" data-cell="T84"></td>
                                        <td class="diff"><input class="form-control" data-cell="U84"></td>
                                        <td class="budget"><input class="form-control" data-cell="W84"></td>
                                        <td class="actual"><input class="form-control" data-cell="X84"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y84"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA84"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB84"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC84"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE84"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF84"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG84"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI84"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ84"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK84"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM84"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN84"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO84"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ84"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR84"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS84"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU84"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV84"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW84"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY84">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ84">
                                        </td>
                                    </tr>

                                    <!-- Other Home Utilities 85 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C85"></td>
                                        <td class="actual"><input class="form-control" data-cell="D85"></td>
                                        <td class="diff"><input class="form-control" data-cell="E85"></td>
                                        <td class="budget"><input class="form-control" data-cell="G85"></td>
                                        <td class="actual"><input class="form-control" data-cell="H85"></td>
                                        <td class="diff"><input class="form-control" data-cell="I85"></td>
                                        <td class="budget"><input class="form-control" data-cell="K85"></td>
                                        <td class="actual"><input class="form-control" data-cell="L85"></td>
                                        <td class="diff"><input class="form-control" data-cell="M85"></td>
                                        <td class="budget"><input class="form-control" data-cell="O85"></td>
                                        <td class="actual"><input class="form-control" data-cell="P85"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q85"></td>
                                        <td class="budget"><input class="form-control" data-cell="S85"></td>
                                        <td class="actual"><input class="form-control" data-cell="T85"></td>
                                        <td class="diff"><input class="form-control" data-cell="U85"></td>
                                        <td class="budget"><input class="form-control" data-cell="W85"></td>
                                        <td class="actual"><input class="form-control" data-cell="X85"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y85"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA85"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB85"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC85"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE85"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF85"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG85"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI85"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ85"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK85"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM85"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN85"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO85"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ85"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR85"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS85"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU85"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV85"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW85"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY85">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ85">
                                        </td>
                                    </tr>


                                    <!-- Total UTILITIES 86 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C86" data-formula="SUM(C79:C85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D86" data-formula="SUM(D79:D85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E86" data-formula="C86-D86"></td>
                                        <td class="budget"><input class="form-control" data-cell="G86" data-formula="SUM(G79:G85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H86" data-formula="SUM(H79:H85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I86" data-formula="G86-H86"></td>
                                        <td class="budget"><input class="form-control" data-cell="K86" data-formula="SUM(K79:K85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L86" data-formula="SUM(L79:L85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M86" data-formula="K86-L86"></td>
                                        <td class="budget"><input class="form-control" data-cell="O86" data-formula="SUM(O79:O85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P86" data-formula="SUM(P79:P85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q86" data-formula="O86-P86"></td>
                                        <td class="budget"><input class="form-control" data-cell="S86" data-formula="SUM(S79:S85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T86" data-formula="SUM(T79:T85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U86" data-formula="S86-T86"></td>
                                        <td class="budget"><input class="form-control" data-cell="W86" data-formula="SUM(W79:W85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X86" data-formula="SUM(X79:X85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y86" data-formula="W86-X86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA86" data-formula="SUM(AA79:AA85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB86" data-formula="SUM(AB79:AB85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC86" data-formula="AA86-AB86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE86" data-formula="SUM(AE79:AE85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF86" data-formula="SUM(AF79:AF85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG86" data-formula="AE86-AF86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI86" data-formula="SUM(AI79:AI85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ86" data-formula="SUM(AJ79:AJ85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK86" data-formula="AI86-AJ86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM86" data-formula="SUM(AM79:AM85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN86" data-formula="SUM(AN79:AN85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO86" data-formula="AM86-AN86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ86" data-formula="SUM(AQ79:AQ85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR86" data-formula="SUM(AR79:AR85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS86" data-formula="AQ86-AR86"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU86" data-formula="SUM(AU79:AU85)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV86" data-formula="SUM(AV79:AV85)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW86" data-formula="AU86-AV86"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY86">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ86">
                                        </td>
                                    </tr>

                                    <!-- % of Income 87 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C87" data-format="0.00 %" data-formula="IF(C7> 0,C86/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D87" data-format="0.00 %" data-formula="IF(D7> 0,D86/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G87" data-format="0.00 %" data-formula="IF(G7> 0,G86/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H87" data-format="0.00 %" data-formula="IF(H7> 0,H86/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K87" data-format="0.00 %" data-formula="IF(K7> 0,K86/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L87" data-format="0.00 %" data-formula="IF(L7> 0,L86/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O87" data-format="0.00 %" data-formula="IF(O7> 0,O86/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P87" data-format="0.00 %" data-formula="IF(P7> 0,P86/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S87" data-format="0.00 %" data-formula="IF(S7> 0,S86/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T87" data-format="0.00 %" data-formula="IF(T7> 0,T86/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W87" data-format="0.00 %" data-formula="IF(W7> 0,W86/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X87" data-format="0.00 %" data-formula="IF(X7> 0,X86/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA87" data-format="0.00 %" data-formula="IF(AA7> 0,AA86/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB87" data-format="0.00 %" data-formula="IF(AB7> 0,AB86/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE87" data-format="0.00 %" data-formula="IF(AE7> 0,AE86/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF87" data-format="0.00 %" data-formula="IF(AF7> 0,AF86/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI87" data-format="0.00 %" data-formula="IF(AI7> 0,AI86/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ87" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ86/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM87" data-format="0.00 %" data-formula="IF(AM7> 0,AM86/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN87" data-format="0.00 %" data-formula="IF(AN7> 0,AN86/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ87" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ86/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR87" data-format="0.00 %" data-formula="IF(AR7> 0,AR86/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU87" data-format="0.00 %" data-formula="IF(AU7> 0,AU86/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV87" data-format="0.00 %" data-formula="IF(AV7> 0,AV86/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY87">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ87">
                                        </td>
                                    </tr>

                                    <!-- Food -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Groceries 90 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C90"></td>
                                        <td class="actual"><input class="form-control" data-cell="D90"></td>
                                        <td class="diff"><input class="form-control" data-cell="E90"></td>
                                        <td class="budget"><input class="form-control" data-cell="G90"></td>
                                        <td class="actual"><input class="form-control" data-cell="H90"></td>
                                        <td class="diff"><input class="form-control" data-cell="I90"></td>
                                        <td class="budget"><input class="form-control" data-cell="K90"></td>
                                        <td class="actual"><input class="form-control" data-cell="L90"></td>
                                        <td class="diff"><input class="form-control" data-cell="M90"></td>
                                        <td class="budget"><input class="form-control" data-cell="O90"></td>
                                        <td class="actual"><input class="form-control" data-cell="P90"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q90"></td>
                                        <td class="budget"><input class="form-control" data-cell="S90"></td>
                                        <td class="actual"><input class="form-control" data-cell="T90"></td>
                                        <td class="diff"><input class="form-control" data-cell="U90"></td>
                                        <td class="budget"><input class="form-control" data-cell="W90"></td>
                                        <td class="actual"><input class="form-control" data-cell="X90"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y90"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA90"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB90"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC90"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE90"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF90"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG90"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI90"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ90"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK90"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM90"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN90"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO90"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ90"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR90"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS90"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU90"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV90"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW90"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY90">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ90">
                                        </td>
                                    </tr>

                                    <!-- Dinning / Eating out 91 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C91"></td>
                                        <td class="actual"><input class="form-control" data-cell="D91"></td>
                                        <td class="diff"><input class="form-control" data-cell="E91"></td>
                                        <td class="budget"><input class="form-control" data-cell="G91"></td>
                                        <td class="actual"><input class="form-control" data-cell="H91"></td>
                                        <td class="diff"><input class="form-control" data-cell="I91"></td>
                                        <td class="budget"><input class="form-control" data-cell="K91"></td>
                                        <td class="actual"><input class="form-control" data-cell="L91"></td>
                                        <td class="diff"><input class="form-control" data-cell="M91"></td>
                                        <td class="budget"><input class="form-control" data-cell="O91"></td>
                                        <td class="actual"><input class="form-control" data-cell="P91"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q91"></td>
                                        <td class="budget"><input class="form-control" data-cell="S91"></td>
                                        <td class="actual"><input class="form-control" data-cell="T91"></td>
                                        <td class="diff"><input class="form-control" data-cell="U91"></td>
                                        <td class="budget"><input class="form-control" data-cell="W91"></td>
                                        <td class="actual"><input class="form-control" data-cell="X91"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y91"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA91"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB91"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC91"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE91"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF91"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG91"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI91"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ91"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK91"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM91"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN91"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO91"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ91"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR91"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS91"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU91"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV91"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW91"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY91">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ91">
                                        </td>
                                    </tr>

                                    <!-- Pet Food 92 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C92"></td>
                                        <td class="actual"><input class="form-control" data-cell="D92"></td>
                                        <td class="diff"><input class="form-control" data-cell="E92"></td>
                                        <td class="budget"><input class="form-control" data-cell="G92"></td>
                                        <td class="actual"><input class="form-control" data-cell="H92"></td>
                                        <td class="diff"><input class="form-control" data-cell="I92"></td>
                                        <td class="budget"><input class="form-control" data-cell="K92"></td>
                                        <td class="actual"><input class="form-control" data-cell="L92"></td>
                                        <td class="diff"><input class="form-control" data-cell="M92"></td>
                                        <td class="budget"><input class="form-control" data-cell="O92"></td>
                                        <td class="actual"><input class="form-control" data-cell="P92"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q92"></td>
                                        <td class="budget"><input class="form-control" data-cell="S92"></td>
                                        <td class="actual"><input class="form-control" data-cell="T92"></td>
                                        <td class="diff"><input class="form-control" data-cell="U92"></td>
                                        <td class="budget"><input class="form-control" data-cell="W92"></td>
                                        <td class="actual"><input class="form-control" data-cell="X92"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y92"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA92"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB92"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC92"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE92"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF92"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG92"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI92"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ92"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK92"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM92"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN92"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO92"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ92"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR92"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS92"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU92"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV92"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW92"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY92">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ92">
                                        </td>
                                    </tr>

                                    <!-- Other Food 93 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C93"></td>
                                        <td class="actual"><input class="form-control" data-cell="D93"></td>
                                        <td class="diff"><input class="form-control" data-cell="E93"></td>
                                        <td class="budget"><input class="form-control" data-cell="G93"></td>
                                        <td class="actual"><input class="form-control" data-cell="H93"></td>
                                        <td class="diff"><input class="form-control" data-cell="I93"></td>
                                        <td class="budget"><input class="form-control" data-cell="K93"></td>
                                        <td class="actual"><input class="form-control" data-cell="L93"></td>
                                        <td class="diff"><input class="form-control" data-cell="M93"></td>
                                        <td class="budget"><input class="form-control" data-cell="O93"></td>
                                        <td class="actual"><input class="form-control" data-cell="P93"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q93"></td>
                                        <td class="budget"><input class="form-control" data-cell="S93"></td>
                                        <td class="actual"><input class="form-control" data-cell="T93"></td>
                                        <td class="diff"><input class="form-control" data-cell="U93"></td>
                                        <td class="budget"><input class="form-control" data-cell="W93"></td>
                                        <td class="actual"><input class="form-control" data-cell="X93"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y93"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA93"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB93"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC93"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE93"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF93"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG93"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI93"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ93"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK93"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM93"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN93"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO93"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ93"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR93"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS93"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU93"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV93"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW93"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY93">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ93">
                                        </td>
                                    </tr>


                                    <!-- Total FOOD 94 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C94" data-formula="SUM(C90:C93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D94" data-formula="SUM(D90:D93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E94" data-formula="C94-D94"></td>
                                        <td class="budget"><input class="form-control" data-cell="G94" data-formula="SUM(G90:G93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H94" data-formula="SUM(H90:H93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I94" data-formula="G94-H94"></td>
                                        <td class="budget"><input class="form-control" data-cell="K94" data-formula="SUM(K90:K93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L94" data-formula="SUM(L90:L93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M94" data-formula="K94-L94"></td>
                                        <td class="budget"><input class="form-control" data-cell="O94" data-formula="SUM(O90:O93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P94" data-formula="SUM(P90:P93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q94" data-formula="O94-P94"></td>
                                        <td class="budget"><input class="form-control" data-cell="S94" data-formula="SUM(S90:S93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T94" data-formula="SUM(T90:T93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U94" data-formula="S94-T94"></td>
                                        <td class="budget"><input class="form-control" data-cell="W94" data-formula="SUM(W90:W93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X94" data-formula="SUM(X90:X93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y94" data-formula="W94-X94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA94" data-formula="SUM(AA90:AA93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB94" data-formula="SUM(AB90:AB93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC94" data-formula="AA94-AB94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE94" data-formula="SUM(AE90:AE93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF94" data-formula="SUM(AF90:AF93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG94" data-formula="AE94-AF94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI94" data-formula="SUM(AI90:AI93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ94" data-formula="SUM(AJ90:AJ93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK94" data-formula="AI94-AJ94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM94" data-formula="SUM(AM90:AM93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN94" data-formula="SUM(AN90:AN93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO94" data-formula="AM94-AN94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ94" data-formula="SUM(AQ90:AQ93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR94" data-formula="SUM(AR90:AR93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS94" data-formula="AQ94-AR94"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU94" data-formula="SUM(AU90:AU93)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV94" data-formula="SUM(AV90:AV93)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW94" data-formula="AU94-AV94"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY94">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ94">
                                        </td>
                                    </tr>

                                    <!-- % of Income 95 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C95" data-format="0.00 %" data-formula="IF(C7> 0,C94/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D95" data-format="0.00 %" data-formula="IF(D7> 0,D94/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G95" data-format="0.00 %" data-formula="IF(G7> 0,G94/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H95" data-format="0.00 %" data-formula="IF(H7> 0,H94/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K95" data-format="0.00 %" data-formula="IF(K7> 0,K94/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L95" data-format="0.00 %" data-formula="IF(L7> 0,L94/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O95" data-format="0.00 %" data-formula="IF(O7> 0,O94/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P95" data-format="0.00 %" data-formula="IF(P7> 0,P94/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S95" data-format="0.00 %" data-formula="IF(S7> 0,S94/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T95" data-format="0.00 %" data-formula="IF(T7> 0,T94/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W95" data-format="0.00 %" data-formula="IF(W7> 0,W94/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X95" data-format="0.00 %" data-formula="IF(X7> 0,X94/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA95" data-format="0.00 %" data-formula="IF(AA7> 0,AA94/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB95" data-format="0.00 %" data-formula="IF(AB7> 0,AB94/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE95" data-format="0.00 %" data-formula="IF(AE7> 0,AE94/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF95" data-format="0.00 %" data-formula="IF(AF7> 0,AF94/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI95" data-format="0.00 %" data-formula="IF(AI7> 0,AI94/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ95" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ94/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM95" data-format="0.00 %" data-formula="IF(AM7> 0,AM94/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN95" data-format="0.00 %" data-formula="IF(AN7> 0,AN94/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ95" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ94/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR95" data-format="0.00 %" data-formula="IF(AR7> 0,AR94/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU95" data-format="0.00 %" data-formula="IF(AU7> 0,AU94/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV95" data-format="0.00 %" data-formula="IF(AV7> 0,AV94/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY95">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ95">
                                        </td>
                                    </tr>


                                    <!-- TRANSPORTATION -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Vehicle Payments 98 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C98"></td>
                                        <td class="actual"><input class="form-control" data-cell="D98"></td>
                                        <td class="diff"><input class="form-control" data-cell="E98"></td>
                                        <td class="budget"><input class="form-control" data-cell="G98"></td>
                                        <td class="actual"><input class="form-control" data-cell="H98"></td>
                                        <td class="diff"><input class="form-control" data-cell="I98"></td>
                                        <td class="budget"><input class="form-control" data-cell="K98"></td>
                                        <td class="actual"><input class="form-control" data-cell="L98"></td>
                                        <td class="diff"><input class="form-control" data-cell="M98"></td>
                                        <td class="budget"><input class="form-control" data-cell="O98"></td>
                                        <td class="actual"><input class="form-control" data-cell="P98"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q98"></td>
                                        <td class="budget"><input class="form-control" data-cell="S98"></td>
                                        <td class="actual"><input class="form-control" data-cell="T98"></td>
                                        <td class="diff"><input class="form-control" data-cell="U98"></td>
                                        <td class="budget"><input class="form-control" data-cell="W98"></td>
                                        <td class="actual"><input class="form-control" data-cell="X98"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y98"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA98"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB98"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC98"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE98"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF98"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG98"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI98"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ98"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK98"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM98"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN98"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO98"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ98"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR98"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS98"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU98"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV98"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW98"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY98">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ98">
                                        </td>
                                    </tr>

                                    <!-- Auto Insurance 99 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C99"></td>
                                        <td class="actual"><input class="form-control" data-cell="D99"></td>
                                        <td class="diff"><input class="form-control" data-cell="E99"></td>
                                        <td class="budget"><input class="form-control" data-cell="G99"></td>
                                        <td class="actual"><input class="form-control" data-cell="H99"></td>
                                        <td class="diff"><input class="form-control" data-cell="I99"></td>
                                        <td class="budget"><input class="form-control" data-cell="K99"></td>
                                        <td class="actual"><input class="form-control" data-cell="L99"></td>
                                        <td class="diff"><input class="form-control" data-cell="M99"></td>
                                        <td class="budget"><input class="form-control" data-cell="O99"></td>
                                        <td class="actual"><input class="form-control" data-cell="P99"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q99"></td>
                                        <td class="budget"><input class="form-control" data-cell="S99"></td>
                                        <td class="actual"><input class="form-control" data-cell="T99"></td>
                                        <td class="diff"><input class="form-control" data-cell="U99"></td>
                                        <td class="budget"><input class="form-control" data-cell="W99"></td>
                                        <td class="actual"><input class="form-control" data-cell="X99"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y99"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA99"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB99"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC99"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE99"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF99"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG99"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI99"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ99"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK99"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM99"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN99"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO99"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ99"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR99"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS99"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU99"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV99"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW99"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY99">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ99">
                                        </td>
                                    </tr>

                                    <!-- Fuel 100 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C100"></td>
                                        <td class="actual"><input class="form-control" data-cell="D100"></td>
                                        <td class="diff"><input class="form-control" data-cell="E100"></td>
                                        <td class="budget"><input class="form-control" data-cell="G100"></td>
                                        <td class="actual"><input class="form-control" data-cell="H100"></td>
                                        <td class="diff"><input class="form-control" data-cell="I100"></td>
                                        <td class="budget"><input class="form-control" data-cell="K100"></td>
                                        <td class="actual"><input class="form-control" data-cell="L100"></td>
                                        <td class="diff"><input class="form-control" data-cell="M100"></td>
                                        <td class="budget"><input class="form-control" data-cell="O100"></td>
                                        <td class="actual"><input class="form-control" data-cell="P100"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q100"></td>
                                        <td class="budget"><input class="form-control" data-cell="S100"></td>
                                        <td class="actual"><input class="form-control" data-cell="T100"></td>
                                        <td class="diff"><input class="form-control" data-cell="U100"></td>
                                        <td class="budget"><input class="form-control" data-cell="W100"></td>
                                        <td class="actual"><input class="form-control" data-cell="X100"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y100"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA100"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB100"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC100"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE100"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF100"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG100"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI100"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ100"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK100"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM100"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN100"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO100"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ100"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR100"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS100"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU100"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV100"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW100"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY100">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ100">
                                        </td>
                                    </tr>

                                    <!-- Bus/Taxi/Train Fare 101 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C101"></td>
                                        <td class="actual"><input class="form-control" data-cell="D101"></td>
                                        <td class="diff"><input class="form-control" data-cell="E101"></td>
                                        <td class="budget"><input class="form-control" data-cell="G101"></td>
                                        <td class="actual"><input class="form-control" data-cell="H101"></td>
                                        <td class="diff"><input class="form-control" data-cell="I101"></td>
                                        <td class="budget"><input class="form-control" data-cell="K101"></td>
                                        <td class="actual"><input class="form-control" data-cell="L101"></td>
                                        <td class="diff"><input class="form-control" data-cell="M101"></td>
                                        <td class="budget"><input class="form-control" data-cell="O101"></td>
                                        <td class="actual"><input class="form-control" data-cell="P101"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q101"></td>
                                        <td class="budget"><input class="form-control" data-cell="S101"></td>
                                        <td class="actual"><input class="form-control" data-cell="T101"></td>
                                        <td class="diff"><input class="form-control" data-cell="U101"></td>
                                        <td class="budget"><input class="form-control" data-cell="W101"></td>
                                        <td class="actual"><input class="form-control" data-cell="X101"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y101"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA101"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB101"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC101"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE101"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF101"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG101"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI101"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ101"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK101"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM101"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN101"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO101"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ101"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR101"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS101"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU101"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV101"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW101"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY101">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ101">
                                        </td>
                                    </tr>

                                    <!-- Repairs/Tires 102 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C102"></td>
                                        <td class="actual"><input class="form-control" data-cell="D102"></td>
                                        <td class="diff"><input class="form-control" data-cell="E102"></td>
                                        <td class="budget"><input class="form-control" data-cell="G102"></td>
                                        <td class="actual"><input class="form-control" data-cell="H102"></td>
                                        <td class="diff"><input class="form-control" data-cell="I102"></td>
                                        <td class="budget"><input class="form-control" data-cell="K102"></td>
                                        <td class="actual"><input class="form-control" data-cell="L102"></td>
                                        <td class="diff"><input class="form-control" data-cell="M102"></td>
                                        <td class="budget"><input class="form-control" data-cell="O102"></td>
                                        <td class="actual"><input class="form-control" data-cell="P102"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q102"></td>
                                        <td class="budget"><input class="form-control" data-cell="S102"></td>
                                        <td class="actual"><input class="form-control" data-cell="T102"></td>
                                        <td class="diff"><input class="form-control" data-cell="U102"></td>
                                        <td class="budget"><input class="form-control" data-cell="W102"></td>
                                        <td class="actual"><input class="form-control" data-cell="X102"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y102"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA102"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB102"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC102"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE102"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF102"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG102"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI102"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ102"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK102"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM102"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN102"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO102"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ102"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR102"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS102"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU102"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV102"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW102"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY102">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ102">
                                        </td>
                                    </tr>

                                    <!-- Registration/License 103 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C103"></td>
                                        <td class="actual"><input class="form-control" data-cell="D103"></td>
                                        <td class="diff"><input class="form-control" data-cell="E103"></td>
                                        <td class="budget"><input class="form-control" data-cell="G103"></td>
                                        <td class="actual"><input class="form-control" data-cell="H103"></td>
                                        <td class="diff"><input class="form-control" data-cell="I103"></td>
                                        <td class="budget"><input class="form-control" data-cell="K103"></td>
                                        <td class="actual"><input class="form-control" data-cell="L103"></td>
                                        <td class="diff"><input class="form-control" data-cell="M103"></td>
                                        <td class="budget"><input class="form-control" data-cell="O103"></td>
                                        <td class="actual"><input class="form-control" data-cell="P103"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q103"></td>
                                        <td class="budget"><input class="form-control" data-cell="S103"></td>
                                        <td class="actual"><input class="form-control" data-cell="T103"></td>
                                        <td class="diff"><input class="form-control" data-cell="U103"></td>
                                        <td class="budget"><input class="form-control" data-cell="W103"></td>
                                        <td class="actual"><input class="form-control" data-cell="X103"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y103"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA103"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB103"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC103"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE103"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF103"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG103"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI103"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ103"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK103"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM103"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN103"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO103"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ103"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR103"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS103"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU103"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV103"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW103"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY103">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ103">
                                        </td>
                                    </tr>

                                    <!-- Other Transportations 104 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C104"></td>
                                        <td class="actual"><input class="form-control" data-cell="D104"></td>
                                        <td class="diff"><input class="form-control" data-cell="E104"></td>
                                        <td class="budget"><input class="form-control" data-cell="G104"></td>
                                        <td class="actual"><input class="form-control" data-cell="H104"></td>
                                        <td class="diff"><input class="form-control" data-cell="I104"></td>
                                        <td class="budget"><input class="form-control" data-cell="K104"></td>
                                        <td class="actual"><input class="form-control" data-cell="L104"></td>
                                        <td class="diff"><input class="form-control" data-cell="M104"></td>
                                        <td class="budget"><input class="form-control" data-cell="O104"></td>
                                        <td class="actual"><input class="form-control" data-cell="P104"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q104"></td>
                                        <td class="budget"><input class="form-control" data-cell="S104"></td>
                                        <td class="actual"><input class="form-control" data-cell="T104"></td>
                                        <td class="diff"><input class="form-control" data-cell="U104"></td>
                                        <td class="budget"><input class="form-control" data-cell="W104"></td>
                                        <td class="actual"><input class="form-control" data-cell="X104"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y104"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA104"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB104"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC104"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE104"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF104"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG104"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI104"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ104"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK104"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM104"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN104"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO104"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ104"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR104"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS104"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU104"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV104"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW104"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY104">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ104">
                                        </td>
                                    </tr>


                                    <!-- Total TRANSPORTATION 105 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C105" data-formula="SUM(C98:C104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D105" data-formula="SUM(D98:D104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E105" data-formula="C105-D105"></td>
                                        <td class="budget"><input class="form-control" data-cell="G105" data-formula="SUM(G98:G104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H105" data-formula="SUM(H98:H104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I105" data-formula="G105-H105"></td>
                                        <td class="budget"><input class="form-control" data-cell="K105" data-formula="SUM(K98:K104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L105" data-formula="SUM(L98:L104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M105" data-formula="K105-L105"></td>
                                        <td class="budget"><input class="form-control" data-cell="O105" data-formula="SUM(O98:O104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P105" data-formula="SUM(P98:P104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q105" data-formula="O105-P105"></td>
                                        <td class="budget"><input class="form-control" data-cell="S105" data-formula="SUM(S98:S104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T105" data-formula="SUM(T98:T104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U105" data-formula="S105-T105"></td>
                                        <td class="budget"><input class="form-control" data-cell="W105" data-formula="SUM(W98:W104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X105" data-formula="SUM(X98:X104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y105" data-formula="W105-X105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA105" data-formula="SUM(AA98:AA104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB105" data-formula="SUM(AB98:AB104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC105" data-formula="AA105-AB105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE105" data-formula="SUM(AE98:AE104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF105" data-formula="SUM(AF98:AF104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG105" data-formula="AE105-AF105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI105" data-formula="SUM(AI98:AI104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ105" data-formula="SUM(AJ98:AJ104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK105" data-formula="AI105-AJ105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM105" data-formula="SUM(AM98:AM104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN105" data-formula="SUM(AN98:AN104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO105" data-formula="AM105-AN105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ105" data-formula="SUM(AQ98:AQ104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR105" data-formula="SUM(AR98:AR104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS105" data-formula="AQ105-AR105"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU105" data-formula="SUM(AU98:AU104)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV105" data-formula="SUM(AV98:AV104)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW105" data-formula="AU105-AV105"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY105">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ105">
                                        </td>
                                    </tr>

                                    <!-- % of Income 106 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C106" data-format="0.00 %" data-formula="IF(C7> 0,C105/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D106" data-format="0.00 %" data-formula="IF(D7> 0,D105/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G106" data-format="0.00 %" data-formula="IF(G7> 0,G105/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H106" data-format="0.00 %" data-formula="IF(H7> 0,H105/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K106" data-format="0.00 %" data-formula="IF(K7> 0,K105/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L106" data-format="0.00 %" data-formula="IF(L7> 0,L105/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O106" data-format="0.00 %" data-formula="IF(O7> 0,O105/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P106" data-format="0.00 %" data-formula="IF(P7> 0,P105/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S106" data-format="0.00 %" data-formula="IF(S7> 0,S105/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T106" data-format="0.00 %" data-formula="IF(T7> 0,T105/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W106" data-format="0.00 %" data-formula="IF(W7> 0,W105/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X106" data-format="0.00 %" data-formula="IF(X7> 0,X105/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA106" data-format="0.00 %" data-formula="IF(AA7> 0,AA105/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB106" data-format="0.00 %" data-formula="IF(AB7> 0,AB105/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE106" data-format="0.00 %" data-formula="IF(AE7> 0,AE105/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF106" data-format="0.00 %" data-formula="IF(AF7> 0,AF105/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI106" data-format="0.00 %" data-formula="IF(AI7> 0,AI105/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ106" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ105/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM106" data-format="0.00 %" data-formula="IF(AM7> 0,AM105/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN106" data-format="0.00 %" data-formula="IF(AN7> 0,AN105/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ106" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ105/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR106" data-format="0.00 %" data-formula="IF(AR7> 0,AR105/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU106" data-format="0.00 %" data-formula="IF(AU7> 0,AU105/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV106" data-format="0.00 %" data-formula="IF(AV7> 0,AV105/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY106">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ106">
                                        </td>
                                    </tr>


                                    <!-- HEALTH -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Health Insurance 109 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C109"></td>
                                        <td class="actual"><input class="form-control" data-cell="D109"></td>
                                        <td class="diff"><input class="form-control" data-cell="E109"></td>
                                        <td class="budget"><input class="form-control" data-cell="G109"></td>
                                        <td class="actual"><input class="form-control" data-cell="H109"></td>
                                        <td class="diff"><input class="form-control" data-cell="I109"></td>
                                        <td class="budget"><input class="form-control" data-cell="K109"></td>
                                        <td class="actual"><input class="form-control" data-cell="L109"></td>
                                        <td class="diff"><input class="form-control" data-cell="M109"></td>
                                        <td class="budget"><input class="form-control" data-cell="O109"></td>
                                        <td class="actual"><input class="form-control" data-cell="P109"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q109"></td>
                                        <td class="budget"><input class="form-control" data-cell="S109"></td>
                                        <td class="actual"><input class="form-control" data-cell="T109"></td>
                                        <td class="diff"><input class="form-control" data-cell="U109"></td>
                                        <td class="budget"><input class="form-control" data-cell="W109"></td>
                                        <td class="actual"><input class="form-control" data-cell="X109"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y109"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA109"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB109"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC109"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE109"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF109"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG109"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI109"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ109"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK109"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM109"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN109"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO109"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ109"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR109"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS109"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU109"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV109"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW109"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY109">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ109">
                                        </td>
                                    </tr>

                                    <!-- Disabilities Insurance 110 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C110"></td>
                                        <td class="actual"><input class="form-control" data-cell="D110"></td>
                                        <td class="diff"><input class="form-control" data-cell="E110"></td>
                                        <td class="budget"><input class="form-control" data-cell="G110"></td>
                                        <td class="actual"><input class="form-control" data-cell="H110"></td>
                                        <td class="diff"><input class="form-control" data-cell="I110"></td>
                                        <td class="budget"><input class="form-control" data-cell="K110"></td>
                                        <td class="actual"><input class="form-control" data-cell="L110"></td>
                                        <td class="diff"><input class="form-control" data-cell="M110"></td>
                                        <td class="budget"><input class="form-control" data-cell="O110"></td>
                                        <td class="actual"><input class="form-control" data-cell="P110"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q110"></td>
                                        <td class="budget"><input class="form-control" data-cell="S110"></td>
                                        <td class="actual"><input class="form-control" data-cell="T110"></td>
                                        <td class="diff"><input class="form-control" data-cell="U110"></td>
                                        <td class="budget"><input class="form-control" data-cell="W110"></td>
                                        <td class="actual"><input class="form-control" data-cell="X110"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y110"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA110"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB110"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC110"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE110"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF110"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG110"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI110"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ110"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK110"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM110"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN110"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO110"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ110"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR110"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS110"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU110"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV110"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW110"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY110">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ110">
                                        </td>
                                    </tr>

                                    <!-- Doctor/Dentist/Optometrist 111 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C111"></td>
                                        <td class="actual"><input class="form-control" data-cell="D111"></td>
                                        <td class="diff"><input class="form-control" data-cell="E111"></td>
                                        <td class="budget"><input class="form-control" data-cell="G111"></td>
                                        <td class="actual"><input class="form-control" data-cell="H111"></td>
                                        <td class="diff"><input class="form-control" data-cell="I111"></td>
                                        <td class="budget"><input class="form-control" data-cell="K111"></td>
                                        <td class="actual"><input class="form-control" data-cell="L111"></td>
                                        <td class="diff"><input class="form-control" data-cell="M111"></td>
                                        <td class="budget"><input class="form-control" data-cell="O111"></td>
                                        <td class="actual"><input class="form-control" data-cell="P111"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q111"></td>
                                        <td class="budget"><input class="form-control" data-cell="S111"></td>
                                        <td class="actual"><input class="form-control" data-cell="T111"></td>
                                        <td class="diff"><input class="form-control" data-cell="U111"></td>
                                        <td class="budget"><input class="form-control" data-cell="W111"></td>
                                        <td class="actual"><input class="form-control" data-cell="X111"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y111"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA111"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB111"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC111"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE111"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF111"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG111"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI111"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ111"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK111"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM111"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN111"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO111"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ111"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR111"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS111"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU111"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV111"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW111"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY111">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ111">
                                        </td>
                                    </tr>

                                    <!-- Medicine/Drugs 112 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C112"></td>
                                        <td class="actual"><input class="form-control" data-cell="D112"></td>
                                        <td class="diff"><input class="form-control" data-cell="E112"></td>
                                        <td class="budget"><input class="form-control" data-cell="G112"></td>
                                        <td class="actual"><input class="form-control" data-cell="H112"></td>
                                        <td class="diff"><input class="form-control" data-cell="I112"></td>
                                        <td class="budget"><input class="form-control" data-cell="K112"></td>
                                        <td class="actual"><input class="form-control" data-cell="L112"></td>
                                        <td class="diff"><input class="form-control" data-cell="M112"></td>
                                        <td class="budget"><input class="form-control" data-cell="O112"></td>
                                        <td class="actual"><input class="form-control" data-cell="P112"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q112"></td>
                                        <td class="budget"><input class="form-control" data-cell="S112"></td>
                                        <td class="actual"><input class="form-control" data-cell="T112"></td>
                                        <td class="diff"><input class="form-control" data-cell="U112"></td>
                                        <td class="budget"><input class="form-control" data-cell="W112"></td>
                                        <td class="actual"><input class="form-control" data-cell="X112"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y112"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA112"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB112"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC112"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE112"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF112"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG112"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI112"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ112"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK112"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM112"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN112"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO112"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ112"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR112"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS112"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU112"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV112"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW112"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY112">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ112">
                                        </td>
                                    </tr>

                                    <!-- Health Club Dues 113 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C113"></td>
                                        <td class="actual"><input class="form-control" data-cell="D113"></td>
                                        <td class="diff"><input class="form-control" data-cell="E113"></td>
                                        <td class="budget"><input class="form-control" data-cell="G113"></td>
                                        <td class="actual"><input class="form-control" data-cell="H113"></td>
                                        <td class="diff"><input class="form-control" data-cell="I113"></td>
                                        <td class="budget"><input class="form-control" data-cell="K113"></td>
                                        <td class="actual"><input class="form-control" data-cell="L113"></td>
                                        <td class="diff"><input class="form-control" data-cell="M113"></td>
                                        <td class="budget"><input class="form-control" data-cell="O113"></td>
                                        <td class="actual"><input class="form-control" data-cell="P113"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q113"></td>
                                        <td class="budget"><input class="form-control" data-cell="S113"></td>
                                        <td class="actual"><input class="form-control" data-cell="T113"></td>
                                        <td class="diff"><input class="form-control" data-cell="U113"></td>
                                        <td class="budget"><input class="form-control" data-cell="W113"></td>
                                        <td class="actual"><input class="form-control" data-cell="X113"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y113"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA113"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB113"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC113"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE113"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF113"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG113"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI113"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ113"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK113"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM113"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN113"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO113"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ113"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR113"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS113"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU113"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV113"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW113"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY113">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ113">
                                        </td>
                                    </tr>

                                    <!-- Life Insurance 114 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C114"></td>
                                        <td class="actual"><input class="form-control" data-cell="D114"></td>
                                        <td class="diff"><input class="form-control" data-cell="E114"></td>
                                        <td class="budget"><input class="form-control" data-cell="G114"></td>
                                        <td class="actual"><input class="form-control" data-cell="H114"></td>
                                        <td class="diff"><input class="form-control" data-cell="I114"></td>
                                        <td class="budget"><input class="form-control" data-cell="K114"></td>
                                        <td class="actual"><input class="form-control" data-cell="L114"></td>
                                        <td class="diff"><input class="form-control" data-cell="M114"></td>
                                        <td class="budget"><input class="form-control" data-cell="O114"></td>
                                        <td class="actual"><input class="form-control" data-cell="P114"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q114"></td>
                                        <td class="budget"><input class="form-control" data-cell="S114"></td>
                                        <td class="actual"><input class="form-control" data-cell="T114"></td>
                                        <td class="diff"><input class="form-control" data-cell="U114"></td>
                                        <td class="budget"><input class="form-control" data-cell="W114"></td>
                                        <td class="actual"><input class="form-control" data-cell="X114"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y114"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA114"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB114"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC114"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE114"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF114"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG114"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI114"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ114"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK114"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM114"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN114"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO114"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ114"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR114"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS114"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU114"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV114"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW114"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY114">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ114">
                                        </td>
                                    </tr>

                                    <!-- Veterinarian/Pet Care 115 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C115"></td>
                                        <td class="actual"><input class="form-control" data-cell="D115"></td>
                                        <td class="diff"><input class="form-control" data-cell="E115"></td>
                                        <td class="budget"><input class="form-control" data-cell="G115"></td>
                                        <td class="actual"><input class="form-control" data-cell="H115"></td>
                                        <td class="diff"><input class="form-control" data-cell="I115"></td>
                                        <td class="budget"><input class="form-control" data-cell="K115"></td>
                                        <td class="actual"><input class="form-control" data-cell="L115"></td>
                                        <td class="diff"><input class="form-control" data-cell="M115"></td>
                                        <td class="budget"><input class="form-control" data-cell="O115"></td>
                                        <td class="actual"><input class="form-control" data-cell="P115"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q115"></td>
                                        <td class="budget"><input class="form-control" data-cell="S115"></td>
                                        <td class="actual"><input class="form-control" data-cell="T115"></td>
                                        <td class="diff"><input class="form-control" data-cell="U115"></td>
                                        <td class="budget"><input class="form-control" data-cell="W115"></td>
                                        <td class="actual"><input class="form-control" data-cell="X115"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y115"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA115"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB115"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC115"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE115"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF115"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG115"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI115"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ115"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK115"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM115"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN115"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO115"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ115"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR115"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS115"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU115"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV115"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW115"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY115">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ115">
                                        </td>
                                    </tr>

                                    <!-- Other Health 116 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C116"></td>
                                        <td class="actual"><input class="form-control" data-cell="D116"></td>
                                        <td class="diff"><input class="form-control" data-cell="E116"></td>
                                        <td class="budget"><input class="form-control" data-cell="G116"></td>
                                        <td class="actual"><input class="form-control" data-cell="H116"></td>
                                        <td class="diff"><input class="form-control" data-cell="I116"></td>
                                        <td class="budget"><input class="form-control" data-cell="K116"></td>
                                        <td class="actual"><input class="form-control" data-cell="L116"></td>
                                        <td class="diff"><input class="form-control" data-cell="M116"></td>
                                        <td class="budget"><input class="form-control" data-cell="O116"></td>
                                        <td class="actual"><input class="form-control" data-cell="P116"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q116"></td>
                                        <td class="budget"><input class="form-control" data-cell="S116"></td>
                                        <td class="actual"><input class="form-control" data-cell="T116"></td>
                                        <td class="diff"><input class="form-control" data-cell="U116"></td>
                                        <td class="budget"><input class="form-control" data-cell="W116"></td>
                                        <td class="actual"><input class="form-control" data-cell="X116"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y116"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA116"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB116"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC116"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE116"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF116"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG116"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI116"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ116"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK116"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM116"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN116"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO116"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ116"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR116"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS116"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU116"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV116"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW116"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY116">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ116">
                                        </td>
                                    </tr>


                                    <!-- Total HEALTH 117 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C117" data-formula="SUM(C109:C116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D117" data-formula="SUM(D109:D116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E117" data-formula="C117-D117"></td>
                                        <td class="budget"><input class="form-control" data-cell="G117" data-formula="SUM(G109:G116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H117" data-formula="SUM(H109:H116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I117" data-formula="G117-H117"></td>
                                        <td class="budget"><input class="form-control" data-cell="K117" data-formula="SUM(K109:K116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L117" data-formula="SUM(L109:L116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M117" data-formula="K117-L117"></td>
                                        <td class="budget"><input class="form-control" data-cell="O117" data-formula="SUM(O109:O116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P117" data-formula="SUM(P109:P116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q117" data-formula="O117-P117"></td>
                                        <td class="budget"><input class="form-control" data-cell="S117" data-formula="SUM(S109:S116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T117" data-formula="SUM(T109:T116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U117" data-formula="S117-T117"></td>
                                        <td class="budget"><input class="form-control" data-cell="W117" data-formula="SUM(W109:W116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X117" data-formula="SUM(X109:X116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y117" data-formula="W117-X117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA117" data-formula="SUM(AA109:AA116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB117" data-formula="SUM(AB109:AB116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC117" data-formula="AA117-AB117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE117" data-formula="SUM(AE109:AE116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF117" data-formula="SUM(AF109:AF116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG117" data-formula="AE117-AF117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI117" data-formula="SUM(AI109:AI116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ117" data-formula="SUM(AJ109:AJ116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK117" data-formula="AI117-AJ117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM117" data-formula="SUM(AM109:AM116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN117" data-formula="SUM(AN109:AN116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO117" data-formula="AM117-AN117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ117" data-formula="SUM(AQ109:AQ116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR117" data-formula="SUM(AR109:AR116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS117" data-formula="AQ117-AR117"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU117" data-formula="SUM(AU109:AU116)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV117" data-formula="SUM(AV109:AV116)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW117" data-formula="AU117-AV117"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY117">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ117">
                                        </td>
                                    </tr>

                                    <!-- % of Income 118 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C118" data-format="0.00 %" data-formula="IF(C7> 0,C117/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D118" data-format="0.00 %" data-formula="IF(D7> 0,D117/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G118" data-format="0.00 %" data-formula="IF(G7> 0,G117/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H118" data-format="0.00 %" data-formula="IF(H7> 0,H117/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K118" data-format="0.00 %" data-formula="IF(K7> 0,K117/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L118" data-format="0.00 %" data-formula="IF(L7> 0,L117/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O118" data-format="0.00 %" data-formula="IF(O7> 0,O117/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P118" data-format="0.00 %" data-formula="IF(P7> 0,P117/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S118" data-format="0.00 %" data-formula="IF(S7> 0,S117/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T118" data-format="0.00 %" data-formula="IF(T7> 0,T117/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W118" data-format="0.00 %" data-formula="IF(W7> 0,W117/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X118" data-format="0.00 %" data-formula="IF(X7> 0,X117/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA118" data-format="0.00 %" data-formula="IF(AA7> 0,AA117/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB118" data-format="0.00 %" data-formula="IF(AB7> 0,AB117/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE118" data-format="0.00 %" data-formula="IF(AE7> 0,AE117/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF118" data-format="0.00 %" data-formula="IF(AF7> 0,AF117/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI118" data-format="0.00 %" data-formula="IF(AI7> 0,AI117/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ118" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ117/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM118" data-format="0.00 %" data-formula="IF(AM7> 0,AM117/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN118" data-format="0.00 %" data-formula="IF(AN7> 0,AN117/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ118" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ117/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR118" data-format="0.00 %" data-formula="IF(AR7> 0,AR117/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU118" data-format="0.00 %" data-formula="IF(AU7> 0,AU117/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV118" data-format="0.00 %" data-formula="IF(AV7> 0,AV117/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY118">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ118">
                                        </td>
                                    </tr>


                                    <!-- Daily Living -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Education 121 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C121"></td>
                                        <td class="actual"><input class="form-control" data-cell="D121"></td>
                                        <td class="diff"><input class="form-control" data-cell="E121"></td>
                                        <td class="budget"><input class="form-control" data-cell="G121"></td>
                                        <td class="actual"><input class="form-control" data-cell="H121"></td>
                                        <td class="diff"><input class="form-control" data-cell="I121"></td>
                                        <td class="budget"><input class="form-control" data-cell="K121"></td>
                                        <td class="actual"><input class="form-control" data-cell="L121"></td>
                                        <td class="diff"><input class="form-control" data-cell="M121"></td>
                                        <td class="budget"><input class="form-control" data-cell="O121"></td>
                                        <td class="actual"><input class="form-control" data-cell="P121"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q121"></td>
                                        <td class="budget"><input class="form-control" data-cell="S121"></td>
                                        <td class="actual"><input class="form-control" data-cell="T121"></td>
                                        <td class="diff"><input class="form-control" data-cell="U121"></td>
                                        <td class="budget"><input class="form-control" data-cell="W121"></td>
                                        <td class="actual"><input class="form-control" data-cell="X121"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y121"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA121"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB121"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC121"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE121"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF121"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG121"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI121"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ121"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK121"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM121"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN121"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO121"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ121"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR121"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS121"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU121"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV121"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW121"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY121">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ121">
                                        </td>
                                    </tr>

                                    <!-- Clothing 122 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C122"></td>
                                        <td class="actual"><input class="form-control" data-cell="D122"></td>
                                        <td class="diff"><input class="form-control" data-cell="E122"></td>
                                        <td class="budget"><input class="form-control" data-cell="G122"></td>
                                        <td class="actual"><input class="form-control" data-cell="H122"></td>
                                        <td class="diff"><input class="form-control" data-cell="I122"></td>
                                        <td class="budget"><input class="form-control" data-cell="K122"></td>
                                        <td class="actual"><input class="form-control" data-cell="L122"></td>
                                        <td class="diff"><input class="form-control" data-cell="M122"></td>
                                        <td class="budget"><input class="form-control" data-cell="O122"></td>
                                        <td class="actual"><input class="form-control" data-cell="P122"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q122"></td>
                                        <td class="budget"><input class="form-control" data-cell="S122"></td>
                                        <td class="actual"><input class="form-control" data-cell="T122"></td>
                                        <td class="diff"><input class="form-control" data-cell="U122"></td>
                                        <td class="budget"><input class="form-control" data-cell="W122"></td>
                                        <td class="actual"><input class="form-control" data-cell="X122"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y122"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA122"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB122"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC122"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE122"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF122"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG122"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI122"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ122"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK122"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM122"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN122"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO122"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ122"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR122"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS122"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU122"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV122"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW122"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY122">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ122">
                                        </td>
                                    </tr>

                                    <!-- Personal Supplies 123 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C123"></td>
                                        <td class="actual"><input class="form-control" data-cell="D123"></td>
                                        <td class="diff"><input class="form-control" data-cell="E123"></td>
                                        <td class="budget"><input class="form-control" data-cell="G123"></td>
                                        <td class="actual"><input class="form-control" data-cell="H123"></td>
                                        <td class="diff"><input class="form-control" data-cell="I123"></td>
                                        <td class="budget"><input class="form-control" data-cell="K123"></td>
                                        <td class="actual"><input class="form-control" data-cell="L123"></td>
                                        <td class="diff"><input class="form-control" data-cell="M123"></td>
                                        <td class="budget"><input class="form-control" data-cell="O123"></td>
                                        <td class="actual"><input class="form-control" data-cell="P123"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q123"></td>
                                        <td class="budget"><input class="form-control" data-cell="S123"></td>
                                        <td class="actual"><input class="form-control" data-cell="T123"></td>
                                        <td class="diff"><input class="form-control" data-cell="U123"></td>
                                        <td class="budget"><input class="form-control" data-cell="W123"></td>
                                        <td class="actual"><input class="form-control" data-cell="X123"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y123"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA123"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB123"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC123"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE123"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF123"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG123"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI123"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ123"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK123"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM123"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN123"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO123"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ123"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR123"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS123"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU123"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV123"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW123"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY123">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ123">
                                        </td>
                                    </tr>

                                    <!-- Cleaning Supplies 124 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C124"></td>
                                        <td class="actual"><input class="form-control" data-cell="D124"></td>
                                        <td class="diff"><input class="form-control" data-cell="E124"></td>
                                        <td class="budget"><input class="form-control" data-cell="G124"></td>
                                        <td class="actual"><input class="form-control" data-cell="H124"></td>
                                        <td class="diff"><input class="form-control" data-cell="I124"></td>
                                        <td class="budget"><input class="form-control" data-cell="K124"></td>
                                        <td class="actual"><input class="form-control" data-cell="L124"></td>
                                        <td class="diff"><input class="form-control" data-cell="M124"></td>
                                        <td class="budget"><input class="form-control" data-cell="O124"></td>
                                        <td class="actual"><input class="form-control" data-cell="P124"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q124"></td>
                                        <td class="budget"><input class="form-control" data-cell="S124"></td>
                                        <td class="actual"><input class="form-control" data-cell="T124"></td>
                                        <td class="diff"><input class="form-control" data-cell="U124"></td>
                                        <td class="budget"><input class="form-control" data-cell="W124"></td>
                                        <td class="actual"><input class="form-control" data-cell="X124"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y124"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA124"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB124"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC124"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE124"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF124"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG124"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI124"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ124"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK124"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM124"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN124"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO124"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ124"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR124"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS124"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU124"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV124"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW124"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY124">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ124">
                                        </td>
                                    </tr>

                                    <!-- Laundry / Dry Cleaning 125 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C125"></td>
                                        <td class="actual"><input class="form-control" data-cell="D125"></td>
                                        <td class="diff"><input class="form-control" data-cell="E125"></td>
                                        <td class="budget"><input class="form-control" data-cell="G125"></td>
                                        <td class="actual"><input class="form-control" data-cell="H125"></td>
                                        <td class="diff"><input class="form-control" data-cell="I125"></td>
                                        <td class="budget"><input class="form-control" data-cell="K125"></td>
                                        <td class="actual"><input class="form-control" data-cell="L125"></td>
                                        <td class="diff"><input class="form-control" data-cell="M125"></td>
                                        <td class="budget"><input class="form-control" data-cell="O125"></td>
                                        <td class="actual"><input class="form-control" data-cell="P125"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q125"></td>
                                        <td class="budget"><input class="form-control" data-cell="S125"></td>
                                        <td class="actual"><input class="form-control" data-cell="T125"></td>
                                        <td class="diff"><input class="form-control" data-cell="U125"></td>
                                        <td class="budget"><input class="form-control" data-cell="W125"></td>
                                        <td class="actual"><input class="form-control" data-cell="X125"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y125"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA125"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB125"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC125"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE125"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF125"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG125"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI125"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ125"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK125"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM125"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN125"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO125"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ125"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR125"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS125"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU125"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV125"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW125"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY125">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ125">
                                        </td>
                                    </tr>

                                    <!-- Salon / Barber 126 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C126"></td>
                                        <td class="actual"><input class="form-control" data-cell="D126"></td>
                                        <td class="diff"><input class="form-control" data-cell="E126"></td>
                                        <td class="budget"><input class="form-control" data-cell="G126"></td>
                                        <td class="actual"><input class="form-control" data-cell="H126"></td>
                                        <td class="diff"><input class="form-control" data-cell="I126"></td>
                                        <td class="budget"><input class="form-control" data-cell="K126"></td>
                                        <td class="actual"><input class="form-control" data-cell="L126"></td>
                                        <td class="diff"><input class="form-control" data-cell="M126"></td>
                                        <td class="budget"><input class="form-control" data-cell="O126"></td>
                                        <td class="actual"><input class="form-control" data-cell="P126"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q126"></td>
                                        <td class="budget"><input class="form-control" data-cell="S126"></td>
                                        <td class="actual"><input class="form-control" data-cell="T126"></td>
                                        <td class="diff"><input class="form-control" data-cell="U126"></td>
                                        <td class="budget"><input class="form-control" data-cell="W126"></td>
                                        <td class="actual"><input class="form-control" data-cell="X126"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y126"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA126"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB126"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC126"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE126"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF126"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG126"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI126"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ126"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK126"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM126"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN126"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO126"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ126"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR126"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS126"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU126"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV126"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW126"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY126">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ126">
                                        </td>
                                    </tr>

                                    <!-- Other Daily Living 127 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C127"></td>
                                        <td class="actual"><input class="form-control" data-cell="D127"></td>
                                        <td class="diff"><input class="form-control" data-cell="E127"></td>
                                        <td class="budget"><input class="form-control" data-cell="G127"></td>
                                        <td class="actual"><input class="form-control" data-cell="H127"></td>
                                        <td class="diff"><input class="form-control" data-cell="I127"></td>
                                        <td class="budget"><input class="form-control" data-cell="K127"></td>
                                        <td class="actual"><input class="form-control" data-cell="L127"></td>
                                        <td class="diff"><input class="form-control" data-cell="M127"></td>
                                        <td class="budget"><input class="form-control" data-cell="O127"></td>
                                        <td class="actual"><input class="form-control" data-cell="P127"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q127"></td>
                                        <td class="budget"><input class="form-control" data-cell="S127"></td>
                                        <td class="actual"><input class="form-control" data-cell="T127"></td>
                                        <td class="diff"><input class="form-control" data-cell="U127"></td>
                                        <td class="budget"><input class="form-control" data-cell="W127"></td>
                                        <td class="actual"><input class="form-control" data-cell="X127"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y127"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA127"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB127"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC127"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE127"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF127"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG127"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI127"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ127"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK127"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM127"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN127"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO127"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ127"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR127"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS127"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU127"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV127"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW127"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY127">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ127">
                                        </td>
                                    </tr>


                                    <!-- Total DAILY LIVING 128 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C128" data-formula="SUM(C121:C127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D128" data-formula="SUM(D121:D127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E128" data-formula="C128-D128"></td>
                                        <td class="budget"><input class="form-control" data-cell="G128" data-formula="SUM(G121:G127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H128" data-formula="SUM(H121:H127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I128" data-formula="G128-H128"></td>
                                        <td class="budget"><input class="form-control" data-cell="K128" data-formula="SUM(K121:K127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L128" data-formula="SUM(L121:L127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M128" data-formula="K128-L128"></td>
                                        <td class="budget"><input class="form-control" data-cell="O128" data-formula="SUM(O121:O127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P128" data-formula="SUM(P121:P127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q128" data-formula="O128-P128"></td>
                                        <td class="budget"><input class="form-control" data-cell="S128" data-formula="SUM(S121:S127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T128" data-formula="SUM(T121:T127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U128" data-formula="S128-T128"></td>
                                        <td class="budget"><input class="form-control" data-cell="W128" data-formula="SUM(W121:W127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X128" data-formula="SUM(X121:X127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y128" data-formula="W128-X128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA128" data-formula="SUM(AA121:AA127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB128" data-formula="SUM(AB121:AB127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC128" data-formula="AA128-AB128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE128" data-formula="SUM(AE121:AE127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF128" data-formula="SUM(AF121:AF127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG128" data-formula="AE128-AF128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI128" data-formula="SUM(AI121:AI127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ128" data-formula="SUM(AJ121:AJ127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK128" data-formula="AI128-AJ128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM128" data-formula="SUM(AM121:AM127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN128" data-formula="SUM(AN121:AN127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO128" data-formula="AM128-AN128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ128" data-formula="SUM(AQ121:AQ127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR128" data-formula="SUM(AR121:AR127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS128" data-formula="AQ128-AR128"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU128" data-formula="SUM(AU121:AU127)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV128" data-formula="SUM(AV121:AV127)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW128" data-formula="AU128-AV128"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY128">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ128">
                                        </td>
                                    </tr>

                                    <!-- % of Income 129 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C129" data-format="0.00 %" data-formula="IF(C7> 0,C128/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D129" data-format="0.00 %" data-formula="IF(D7> 0,D128/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G129" data-format="0.00 %" data-formula="IF(G7> 0,G128/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H129" data-format="0.00 %" data-formula="IF(H7> 0,H128/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K129" data-format="0.00 %" data-formula="IF(K7> 0,K128/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L129" data-format="0.00 %" data-formula="IF(L7> 0,L128/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O129" data-format="0.00 %" data-formula="IF(O7> 0,O128/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P129" data-format="0.00 %" data-formula="IF(P7> 0,P128/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S129" data-format="0.00 %" data-formula="IF(S7> 0,S128/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T129" data-format="0.00 %" data-formula="IF(T7> 0,T128/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W129" data-format="0.00 %" data-formula="IF(W7> 0,W128/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X129" data-format="0.00 %" data-formula="IF(X7> 0,X128/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA129" data-format="0.00 %" data-formula="IF(AA7> 0,AA128/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB129" data-format="0.00 %" data-formula="IF(AB7> 0,AB128/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE129" data-format="0.00 %" data-formula="IF(AE7> 0,AE128/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF129" data-format="0.00 %" data-formula="IF(AF7> 0,AF128/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI129" data-format="0.00 %" data-formula="IF(AI7> 0,AI128/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ129" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ128/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM129" data-format="0.00 %" data-formula="IF(AM7> 0,AM128/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN129" data-format="0.00 %" data-formula="IF(AN7> 0,AN128/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ129" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ128/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR129" data-format="0.00 %" data-formula="IF(AR7> 0,AR128/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU129" data-format="0.00 %" data-formula="IF(AU7> 0,AU128/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV129" data-format="0.00 %" data-formula="IF(AV7> 0,AV128/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY129">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ129">
                                        </td>
                                    </tr>


                                    <!-- Children -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Clothing 132 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C132"></td>
                                        <td class="actual"><input class="form-control" data-cell="D132"></td>
                                        <td class="diff"><input class="form-control" data-cell="E132"></td>
                                        <td class="budget"><input class="form-control" data-cell="G132"></td>
                                        <td class="actual"><input class="form-control" data-cell="H132"></td>
                                        <td class="diff"><input class="form-control" data-cell="I132"></td>
                                        <td class="budget"><input class="form-control" data-cell="K132"></td>
                                        <td class="actual"><input class="form-control" data-cell="L132"></td>
                                        <td class="diff"><input class="form-control" data-cell="M132"></td>
                                        <td class="budget"><input class="form-control" data-cell="O132"></td>
                                        <td class="actual"><input class="form-control" data-cell="P132"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q132"></td>
                                        <td class="budget"><input class="form-control" data-cell="S132"></td>
                                        <td class="actual"><input class="form-control" data-cell="T132"></td>
                                        <td class="diff"><input class="form-control" data-cell="U132"></td>
                                        <td class="budget"><input class="form-control" data-cell="W132"></td>
                                        <td class="actual"><input class="form-control" data-cell="X132"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y132"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA132"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB132"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC132"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE132"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF132"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG132"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI132"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ132"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK132"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM132"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN132"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO132"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ132"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR132"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS132"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU132"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV132"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW132"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY132">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ132">
                                        </td>
                                    </tr>

                                    <!-- Medical 133 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C133"></td>
                                        <td class="actual"><input class="form-control" data-cell="D133"></td>
                                        <td class="diff"><input class="form-control" data-cell="E133"></td>
                                        <td class="budget"><input class="form-control" data-cell="G133"></td>
                                        <td class="actual"><input class="form-control" data-cell="H133"></td>
                                        <td class="diff"><input class="form-control" data-cell="I133"></td>
                                        <td class="budget"><input class="form-control" data-cell="K133"></td>
                                        <td class="actual"><input class="form-control" data-cell="L133"></td>
                                        <td class="diff"><input class="form-control" data-cell="M133"></td>
                                        <td class="budget"><input class="form-control" data-cell="O133"></td>
                                        <td class="actual"><input class="form-control" data-cell="P133"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q133"></td>
                                        <td class="budget"><input class="form-control" data-cell="S133"></td>
                                        <td class="actual"><input class="form-control" data-cell="T133"></td>
                                        <td class="diff"><input class="form-control" data-cell="U133"></td>
                                        <td class="budget"><input class="form-control" data-cell="W133"></td>
                                        <td class="actual"><input class="form-control" data-cell="X133"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y133"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA133"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB133"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC133"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE133"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF133"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG133"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI133"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ133"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK133"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM133"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN133"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO133"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ133"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR133"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS133"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU133"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV133"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW133"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY133">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ133">
                                        </td>
                                    </tr>

                                    <!-- Music Lesson 134 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C134"></td>
                                        <td class="actual"><input class="form-control" data-cell="D134"></td>
                                        <td class="diff"><input class="form-control" data-cell="E134"></td>
                                        <td class="budget"><input class="form-control" data-cell="G134"></td>
                                        <td class="actual"><input class="form-control" data-cell="H134"></td>
                                        <td class="diff"><input class="form-control" data-cell="I134"></td>
                                        <td class="budget"><input class="form-control" data-cell="K134"></td>
                                        <td class="actual"><input class="form-control" data-cell="L134"></td>
                                        <td class="diff"><input class="form-control" data-cell="M134"></td>
                                        <td class="budget"><input class="form-control" data-cell="O134"></td>
                                        <td class="actual"><input class="form-control" data-cell="P134"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q134"></td>
                                        <td class="budget"><input class="form-control" data-cell="S134"></td>
                                        <td class="actual"><input class="form-control" data-cell="T134"></td>
                                        <td class="diff"><input class="form-control" data-cell="U134"></td>
                                        <td class="budget"><input class="form-control" data-cell="W134"></td>
                                        <td class="actual"><input class="form-control" data-cell="X134"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y134"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA134"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB134"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC134"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE134"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF134"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG134"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI134"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ134"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK134"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM134"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN134"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO134"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ134"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR134"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS134"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU134"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV134"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW134"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY134">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ134">
                                        </td>
                                    </tr>

                                    <!-- School Tuition 135 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C135"></td>
                                        <td class="actual"><input class="form-control" data-cell="D135"></td>
                                        <td class="diff"><input class="form-control" data-cell="E135"></td>
                                        <td class="budget"><input class="form-control" data-cell="G135"></td>
                                        <td class="actual"><input class="form-control" data-cell="H135"></td>
                                        <td class="diff"><input class="form-control" data-cell="I135"></td>
                                        <td class="budget"><input class="form-control" data-cell="K135"></td>
                                        <td class="actual"><input class="form-control" data-cell="L135"></td>
                                        <td class="diff"><input class="form-control" data-cell="M135"></td>
                                        <td class="budget"><input class="form-control" data-cell="O135"></td>
                                        <td class="actual"><input class="form-control" data-cell="P135"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q135"></td>
                                        <td class="budget"><input class="form-control" data-cell="S135"></td>
                                        <td class="actual"><input class="form-control" data-cell="T135"></td>
                                        <td class="diff"><input class="form-control" data-cell="U135"></td>
                                        <td class="budget"><input class="form-control" data-cell="W135"></td>
                                        <td class="actual"><input class="form-control" data-cell="X135"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y135"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA135"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB135"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC135"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE135"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF135"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG135"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI135"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ135"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK135"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM135"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN135"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO135"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ135"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR135"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS135"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU135"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV135"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW135"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY135">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ135">
                                        </td>
                                    </tr>

                                    <!-- School Lunch 136 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C136"></td>
                                        <td class="actual"><input class="form-control" data-cell="D136"></td>
                                        <td class="diff"><input class="form-control" data-cell="E136"></td>
                                        <td class="budget"><input class="form-control" data-cell="G136"></td>
                                        <td class="actual"><input class="form-control" data-cell="H136"></td>
                                        <td class="diff"><input class="form-control" data-cell="I136"></td>
                                        <td class="budget"><input class="form-control" data-cell="K136"></td>
                                        <td class="actual"><input class="form-control" data-cell="L136"></td>
                                        <td class="diff"><input class="form-control" data-cell="M136"></td>
                                        <td class="budget"><input class="form-control" data-cell="O136"></td>
                                        <td class="actual"><input class="form-control" data-cell="P136"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q136"></td>
                                        <td class="budget"><input class="form-control" data-cell="S136"></td>
                                        <td class="actual"><input class="form-control" data-cell="T136"></td>
                                        <td class="diff"><input class="form-control" data-cell="U136"></td>
                                        <td class="budget"><input class="form-control" data-cell="W136"></td>
                                        <td class="actual"><input class="form-control" data-cell="X136"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y136"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA136"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB136"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC136"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE136"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF136"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG136"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI136"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ136"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK136"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM136"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN136"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO136"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ136"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR136"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS136"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU136"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV136"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW136"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY136">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ136">
                                        </td>
                                    </tr>

                                    <!-- School Supplies 137 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C137"></td>
                                        <td class="actual"><input class="form-control" data-cell="D137"></td>
                                        <td class="diff"><input class="form-control" data-cell="E137"></td>
                                        <td class="budget"><input class="form-control" data-cell="G137"></td>
                                        <td class="actual"><input class="form-control" data-cell="H137"></td>
                                        <td class="diff"><input class="form-control" data-cell="I137"></td>
                                        <td class="budget"><input class="form-control" data-cell="K137"></td>
                                        <td class="actual"><input class="form-control" data-cell="L137"></td>
                                        <td class="diff"><input class="form-control" data-cell="M137"></td>
                                        <td class="budget"><input class="form-control" data-cell="O137"></td>
                                        <td class="actual"><input class="form-control" data-cell="P137"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q137"></td>
                                        <td class="budget"><input class="form-control" data-cell="S137"></td>
                                        <td class="actual"><input class="form-control" data-cell="T137"></td>
                                        <td class="diff"><input class="form-control" data-cell="U137"></td>
                                        <td class="budget"><input class="form-control" data-cell="W137"></td>
                                        <td class="actual"><input class="form-control" data-cell="X137"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y137"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA137"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB137"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC137"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE137"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF137"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG137"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI137"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ137"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK137"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM137"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN137"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO137"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ137"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR137"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS137"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU137"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV137"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW137"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY137">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ137">
                                        </td>
                                    </tr>

                                    <!-- Babysitting/Child Care 138 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C138"></td>
                                        <td class="actual"><input class="form-control" data-cell="D138"></td>
                                        <td class="diff"><input class="form-control" data-cell="E138"></td>
                                        <td class="budget"><input class="form-control" data-cell="G138"></td>
                                        <td class="actual"><input class="form-control" data-cell="H138"></td>
                                        <td class="diff"><input class="form-control" data-cell="I138"></td>
                                        <td class="budget"><input class="form-control" data-cell="K138"></td>
                                        <td class="actual"><input class="form-control" data-cell="L138"></td>
                                        <td class="diff"><input class="form-control" data-cell="M138"></td>
                                        <td class="budget"><input class="form-control" data-cell="O138"></td>
                                        <td class="actual"><input class="form-control" data-cell="P138"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q138"></td>
                                        <td class="budget"><input class="form-control" data-cell="S138"></td>
                                        <td class="actual"><input class="form-control" data-cell="T138"></td>
                                        <td class="diff"><input class="form-control" data-cell="U138"></td>
                                        <td class="budget"><input class="form-control" data-cell="W138"></td>
                                        <td class="actual"><input class="form-control" data-cell="X138"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y138"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA138"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB138"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC138"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE138"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF138"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG138"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI138"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ138"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK138"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM138"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN138"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO138"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ138"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR138"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS138"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU138"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV138"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW138"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY138">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ138">
                                        </td>
                                    </tr>

                                    <!-- Toys/Games 139 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C139"></td>
                                        <td class="actual"><input class="form-control" data-cell="D139"></td>
                                        <td class="diff"><input class="form-control" data-cell="E139"></td>
                                        <td class="budget"><input class="form-control" data-cell="G139"></td>
                                        <td class="actual"><input class="form-control" data-cell="H139"></td>
                                        <td class="diff"><input class="form-control" data-cell="I139"></td>
                                        <td class="budget"><input class="form-control" data-cell="K139"></td>
                                        <td class="actual"><input class="form-control" data-cell="L139"></td>
                                        <td class="diff"><input class="form-control" data-cell="M139"></td>
                                        <td class="budget"><input class="form-control" data-cell="O139"></td>
                                        <td class="actual"><input class="form-control" data-cell="P139"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q139"></td>
                                        <td class="budget"><input class="form-control" data-cell="S139"></td>
                                        <td class="actual"><input class="form-control" data-cell="T139"></td>
                                        <td class="diff"><input class="form-control" data-cell="U139"></td>
                                        <td class="budget"><input class="form-control" data-cell="W139"></td>
                                        <td class="actual"><input class="form-control" data-cell="X139"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y139"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA139"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB139"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC139"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE139"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF139"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG139"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI139"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ139"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK139"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM139"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN139"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO139"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ139"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR139"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS139"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU139"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV139"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW139"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY139">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ139">
                                        </td>
                                    </tr>

                                    <!-- Other 140 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C140"></td>
                                        <td class="actual"><input class="form-control" data-cell="D140"></td>
                                        <td class="diff"><input class="form-control" data-cell="E140"></td>
                                        <td class="budget"><input class="form-control" data-cell="G140"></td>
                                        <td class="actual"><input class="form-control" data-cell="H140"></td>
                                        <td class="diff"><input class="form-control" data-cell="I140"></td>
                                        <td class="budget"><input class="form-control" data-cell="K140"></td>
                                        <td class="actual"><input class="form-control" data-cell="L140"></td>
                                        <td class="diff"><input class="form-control" data-cell="M140"></td>
                                        <td class="budget"><input class="form-control" data-cell="O140"></td>
                                        <td class="actual"><input class="form-control" data-cell="P140"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q140"></td>
                                        <td class="budget"><input class="form-control" data-cell="S140"></td>
                                        <td class="actual"><input class="form-control" data-cell="T140"></td>
                                        <td class="diff"><input class="form-control" data-cell="U140"></td>
                                        <td class="budget"><input class="form-control" data-cell="W140"></td>
                                        <td class="actual"><input class="form-control" data-cell="X140"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y140"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA140"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB140"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC140"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE140"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF140"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG140"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI140"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ140"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK140"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM140"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN140"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO140"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ140"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR140"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS140"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU140"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV140"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW140"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY140">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ140">
                                        </td>
                                    </tr>


                                    <!-- Total CHILDREN 141 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C141" data-formula="SUM(C132:C140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D141" data-formula="SUM(D132:D140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E141" data-formula="C141-D141"></td>
                                        <td class="budget"><input class="form-control" data-cell="G141" data-formula="SUM(G132:G140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H141" data-formula="SUM(H132:H140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I141" data-formula="G141-H141"></td>
                                        <td class="budget"><input class="form-control" data-cell="K141" data-formula="SUM(K132:K140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L141" data-formula="SUM(L132:L140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M141" data-formula="K141-L141"></td>
                                        <td class="budget"><input class="form-control" data-cell="O141" data-formula="SUM(O132:O140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P141" data-formula="SUM(P132:P140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q141" data-formula="O141-P141"></td>
                                        <td class="budget"><input class="form-control" data-cell="S141" data-formula="SUM(S132:S140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T141" data-formula="SUM(T132:T140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U141" data-formula="S141-T141"></td>
                                        <td class="budget"><input class="form-control" data-cell="W141" data-formula="SUM(W132:W140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X141" data-formula="SUM(X132:X140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y141" data-formula="W141-X141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA141" data-formula="SUM(AA132:AA140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB141" data-formula="SUM(AB132:AB140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC141" data-formula="AA141-AB141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE141" data-formula="SUM(AE132:AE140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF141" data-formula="SUM(AF132:AF140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG141" data-formula="AE141-AF141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI141" data-formula="SUM(AI132:AI140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ141" data-formula="SUM(AJ132:AJ140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK141" data-formula="AI141-AJ141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM141" data-formula="SUM(AM132:AM140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN141" data-formula="SUM(AN132:AN140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO141" data-formula="AM141-AN141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ141" data-formula="SUM(AQ132:AQ140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR141" data-formula="SUM(AR132:AR140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS141" data-formula="AQ141-AR141"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU141" data-formula="SUM(AU132:AU140)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV141" data-formula="SUM(AV132:AV140)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW141" data-formula="AU141-AV141"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY141">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ141">
                                        </td>
                                    </tr>

                                    <!-- % of Income 142 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C142" data-format="0.00 %" data-formula="IF(C7> 0,C141/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D142" data-format="0.00 %" data-formula="IF(D7> 0,D141/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G142" data-format="0.00 %" data-formula="IF(G7> 0,G141/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H142" data-format="0.00 %" data-formula="IF(H7> 0,H141/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K142" data-format="0.00 %" data-formula="IF(K7> 0,K141/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L142" data-format="0.00 %" data-formula="IF(L7> 0,L141/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O142" data-format="0.00 %" data-formula="IF(O7> 0,O141/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P142" data-format="0.00 %" data-formula="IF(P7> 0,P141/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S142" data-format="0.00 %" data-formula="IF(S7> 0,S141/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T142" data-format="0.00 %" data-formula="IF(T7> 0,T141/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W142" data-format="0.00 %" data-formula="IF(W7> 0,W141/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X142" data-format="0.00 %" data-formula="IF(X7> 0,X141/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA142" data-format="0.00 %" data-formula="IF(AA7> 0,AA141/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB142" data-format="0.00 %" data-formula="IF(AB7> 0,AB141/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE142" data-format="0.00 %" data-formula="IF(AE7> 0,AE141/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF142" data-format="0.00 %" data-formula="IF(AF7> 0,AF141/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI142" data-format="0.00 %" data-formula="IF(AI7> 0,AI141/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ142" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ141/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM142" data-format="0.00 %" data-formula="IF(AM7> 0,AM141/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN142" data-format="0.00 %" data-formula="IF(AN7> 0,AN141/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ142" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ141/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR142" data-format="0.00 %" data-formula="IF(AR7> 0,AR141/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU142" data-format="0.00 %" data-formula="IF(AU7> 0,AU141/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV142" data-format="0.00 %" data-formula="IF(AV7> 0,AV141/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY142">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ142">
                                        </td>
                                    </tr>


                                    <!-- OBLIGATIONS -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Student Loan 145 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C145"></td>
                                        <td class="actual"><input class="form-control" data-cell="D145"></td>
                                        <td class="diff"><input class="form-control" data-cell="E145"></td>
                                        <td class="budget"><input class="form-control" data-cell="G145"></td>
                                        <td class="actual"><input class="form-control" data-cell="H145"></td>
                                        <td class="diff"><input class="form-control" data-cell="I145"></td>
                                        <td class="budget"><input class="form-control" data-cell="K145"></td>
                                        <td class="actual"><input class="form-control" data-cell="L145"></td>
                                        <td class="diff"><input class="form-control" data-cell="M145"></td>
                                        <td class="budget"><input class="form-control" data-cell="O145"></td>
                                        <td class="actual"><input class="form-control" data-cell="P145"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q145"></td>
                                        <td class="budget"><input class="form-control" data-cell="S145"></td>
                                        <td class="actual"><input class="form-control" data-cell="T145"></td>
                                        <td class="diff"><input class="form-control" data-cell="U145"></td>
                                        <td class="budget"><input class="form-control" data-cell="W145"></td>
                                        <td class="actual"><input class="form-control" data-cell="X145"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y145"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA145"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB145"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC145"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE145"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF145"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG145"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI145"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ145"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK145"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM145"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN145"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO145"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ145"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR145"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS145"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU145"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV145"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW145"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY145">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ145">
                                        </td>
                                    </tr>

                                    <!-- Other Loan 146 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C146"></td>
                                        <td class="actual"><input class="form-control" data-cell="D146"></td>
                                        <td class="diff"><input class="form-control" data-cell="E146"></td>
                                        <td class="budget"><input class="form-control" data-cell="G146"></td>
                                        <td class="actual"><input class="form-control" data-cell="H146"></td>
                                        <td class="diff"><input class="form-control" data-cell="I146"></td>
                                        <td class="budget"><input class="form-control" data-cell="K146"></td>
                                        <td class="actual"><input class="form-control" data-cell="L146"></td>
                                        <td class="diff"><input class="form-control" data-cell="M146"></td>
                                        <td class="budget"><input class="form-control" data-cell="O146"></td>
                                        <td class="actual"><input class="form-control" data-cell="P146"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q146"></td>
                                        <td class="budget"><input class="form-control" data-cell="S146"></td>
                                        <td class="actual"><input class="form-control" data-cell="T146"></td>
                                        <td class="diff"><input class="form-control" data-cell="U146"></td>
                                        <td class="budget"><input class="form-control" data-cell="W146"></td>
                                        <td class="actual"><input class="form-control" data-cell="X146"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y146"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA146"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB146"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC146"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE146"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF146"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG146"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI146"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ146"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK146"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM146"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN146"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO146"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ146"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR146"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS146"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU146"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV146"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW146"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY146">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ146">
                                        </td>
                                    </tr>

                                    <!-- Credit Card #1 147 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C147"></td>
                                        <td class="actual"><input class="form-control" data-cell="D147"></td>
                                        <td class="diff"><input class="form-control" data-cell="E147"></td>
                                        <td class="budget"><input class="form-control" data-cell="G147"></td>
                                        <td class="actual"><input class="form-control" data-cell="H147"></td>
                                        <td class="diff"><input class="form-control" data-cell="I147"></td>
                                        <td class="budget"><input class="form-control" data-cell="K147"></td>
                                        <td class="actual"><input class="form-control" data-cell="L147"></td>
                                        <td class="diff"><input class="form-control" data-cell="M147"></td>
                                        <td class="budget"><input class="form-control" data-cell="O147"></td>
                                        <td class="actual"><input class="form-control" data-cell="P147"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q147"></td>
                                        <td class="budget"><input class="form-control" data-cell="S147"></td>
                                        <td class="actual"><input class="form-control" data-cell="T147"></td>
                                        <td class="diff"><input class="form-control" data-cell="U147"></td>
                                        <td class="budget"><input class="form-control" data-cell="W147"></td>
                                        <td class="actual"><input class="form-control" data-cell="X147"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y147"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA147"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB147"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC147"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE147"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF147"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG147"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI147"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ147"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK147"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM147"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN147"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO147"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ147"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR147"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS147"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU147"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV147"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW147"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY147">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ147">
                                        </td>
                                    </tr>

                                    <!-- Credit Card #2 148 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C148"></td>
                                        <td class="actual"><input class="form-control" data-cell="D148"></td>
                                        <td class="diff"><input class="form-control" data-cell="E148"></td>
                                        <td class="budget"><input class="form-control" data-cell="G148"></td>
                                        <td class="actual"><input class="form-control" data-cell="H148"></td>
                                        <td class="diff"><input class="form-control" data-cell="I148"></td>
                                        <td class="budget"><input class="form-control" data-cell="K148"></td>
                                        <td class="actual"><input class="form-control" data-cell="L148"></td>
                                        <td class="diff"><input class="form-control" data-cell="M148"></td>
                                        <td class="budget"><input class="form-control" data-cell="O148"></td>
                                        <td class="actual"><input class="form-control" data-cell="P148"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q148"></td>
                                        <td class="budget"><input class="form-control" data-cell="S148"></td>
                                        <td class="actual"><input class="form-control" data-cell="T148"></td>
                                        <td class="diff"><input class="form-control" data-cell="U148"></td>
                                        <td class="budget"><input class="form-control" data-cell="W148"></td>
                                        <td class="actual"><input class="form-control" data-cell="X148"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y148"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA148"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB148"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC148"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE148"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF148"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG148"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI148"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ148"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK148"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM148"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN148"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO148"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ148"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR148"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS148"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU148"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV148"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW148"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY148">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ148">
                                        </td>
                                    </tr>

                                    <!-- Credit Card #3 149 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C149"></td>
                                        <td class="actual"><input class="form-control" data-cell="D149"></td>
                                        <td class="diff"><input class="form-control" data-cell="E149"></td>
                                        <td class="budget"><input class="form-control" data-cell="G149"></td>
                                        <td class="actual"><input class="form-control" data-cell="H149"></td>
                                        <td class="diff"><input class="form-control" data-cell="I149"></td>
                                        <td class="budget"><input class="form-control" data-cell="K149"></td>
                                        <td class="actual"><input class="form-control" data-cell="L149"></td>
                                        <td class="diff"><input class="form-control" data-cell="M149"></td>
                                        <td class="budget"><input class="form-control" data-cell="O149"></td>
                                        <td class="actual"><input class="form-control" data-cell="P149"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q149"></td>
                                        <td class="budget"><input class="form-control" data-cell="S149"></td>
                                        <td class="actual"><input class="form-control" data-cell="T149"></td>
                                        <td class="diff"><input class="form-control" data-cell="U149"></td>
                                        <td class="budget"><input class="form-control" data-cell="W149"></td>
                                        <td class="actual"><input class="form-control" data-cell="X149"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y149"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA149"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB149"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC149"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE149"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF149"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG149"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI149"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ149"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK149"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM149"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN149"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO149"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ149"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR149"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS149"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU149"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV149"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW149"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY149">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ149">
                                        </td>
                                    </tr>

                                    <!-- Alimony/Child Support 150 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C150"></td>
                                        <td class="actual"><input class="form-control" data-cell="D150"></td>
                                        <td class="diff"><input class="form-control" data-cell="E150"></td>
                                        <td class="budget"><input class="form-control" data-cell="G150"></td>
                                        <td class="actual"><input class="form-control" data-cell="H150"></td>
                                        <td class="diff"><input class="form-control" data-cell="I150"></td>
                                        <td class="budget"><input class="form-control" data-cell="K150"></td>
                                        <td class="actual"><input class="form-control" data-cell="L150"></td>
                                        <td class="diff"><input class="form-control" data-cell="M150"></td>
                                        <td class="budget"><input class="form-control" data-cell="O150"></td>
                                        <td class="actual"><input class="form-control" data-cell="P150"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q150"></td>
                                        <td class="budget"><input class="form-control" data-cell="S150"></td>
                                        <td class="actual"><input class="form-control" data-cell="T150"></td>
                                        <td class="diff"><input class="form-control" data-cell="U150"></td>
                                        <td class="budget"><input class="form-control" data-cell="W150"></td>
                                        <td class="actual"><input class="form-control" data-cell="X150"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y150"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA150"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB150"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC150"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE150"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF150"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG150"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI150"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ150"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK150"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM150"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN150"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO150"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ150"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR150"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS150"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU150"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV150"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW150"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY150">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ150">
                                        </td>
                                    </tr>

                                    <!-- Federal Taxes 151 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C151"></td>
                                        <td class="actual"><input class="form-control" data-cell="D151"></td>
                                        <td class="diff"><input class="form-control" data-cell="E151"></td>
                                        <td class="budget"><input class="form-control" data-cell="G151"></td>
                                        <td class="actual"><input class="form-control" data-cell="H151"></td>
                                        <td class="diff"><input class="form-control" data-cell="I151"></td>
                                        <td class="budget"><input class="form-control" data-cell="K151"></td>
                                        <td class="actual"><input class="form-control" data-cell="L151"></td>
                                        <td class="diff"><input class="form-control" data-cell="M151"></td>
                                        <td class="budget"><input class="form-control" data-cell="O151"></td>
                                        <td class="actual"><input class="form-control" data-cell="P151"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q151"></td>
                                        <td class="budget"><input class="form-control" data-cell="S151"></td>
                                        <td class="actual"><input class="form-control" data-cell="T151"></td>
                                        <td class="diff"><input class="form-control" data-cell="U151"></td>
                                        <td class="budget"><input class="form-control" data-cell="W151"></td>
                                        <td class="actual"><input class="form-control" data-cell="X151"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y151"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA151"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB151"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC151"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE151"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF151"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG151"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI151"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ151"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK151"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM151"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN151"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO151"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ151"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR151"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS151"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU151"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV151"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW151"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY151">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ151">
                                        </td>
                                    </tr>

                                    <!-- State/Local Taxes 152 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C152"></td>
                                        <td class="actual"><input class="form-control" data-cell="D152"></td>
                                        <td class="diff"><input class="form-control" data-cell="E152"></td>
                                        <td class="budget"><input class="form-control" data-cell="G152"></td>
                                        <td class="actual"><input class="form-control" data-cell="H152"></td>
                                        <td class="diff"><input class="form-control" data-cell="I152"></td>
                                        <td class="budget"><input class="form-control" data-cell="K152"></td>
                                        <td class="actual"><input class="form-control" data-cell="L152"></td>
                                        <td class="diff"><input class="form-control" data-cell="M152"></td>
                                        <td class="budget"><input class="form-control" data-cell="O152"></td>
                                        <td class="actual"><input class="form-control" data-cell="P152"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q152"></td>
                                        <td class="budget"><input class="form-control" data-cell="S152"></td>
                                        <td class="actual"><input class="form-control" data-cell="T152"></td>
                                        <td class="diff"><input class="form-control" data-cell="U152"></td>
                                        <td class="budget"><input class="form-control" data-cell="W152"></td>
                                        <td class="actual"><input class="form-control" data-cell="X152"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y152"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA152"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB152"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC152"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE152"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF152"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG152"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI152"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ152"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK152"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM152"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN152"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO152"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ152"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR152"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS152"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU152"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV152"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW152"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY152">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ152">
                                        </td>
                                    </tr>

                                    <!-- Legal Fees 153 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C153"></td>
                                        <td class="actual"><input class="form-control" data-cell="D153"></td>
                                        <td class="diff"><input class="form-control" data-cell="E153"></td>
                                        <td class="budget"><input class="form-control" data-cell="G153"></td>
                                        <td class="actual"><input class="form-control" data-cell="H153"></td>
                                        <td class="diff"><input class="form-control" data-cell="I153"></td>
                                        <td class="budget"><input class="form-control" data-cell="K153"></td>
                                        <td class="actual"><input class="form-control" data-cell="L153"></td>
                                        <td class="diff"><input class="form-control" data-cell="M153"></td>
                                        <td class="budget"><input class="form-control" data-cell="O153"></td>
                                        <td class="actual"><input class="form-control" data-cell="P153"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q153"></td>
                                        <td class="budget"><input class="form-control" data-cell="S153"></td>
                                        <td class="actual"><input class="form-control" data-cell="T153"></td>
                                        <td class="diff"><input class="form-control" data-cell="U153"></td>
                                        <td class="budget"><input class="form-control" data-cell="W153"></td>
                                        <td class="actual"><input class="form-control" data-cell="X153"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y153"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA153"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB153"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC153"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE153"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF153"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG153"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI153"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ153"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK153"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM153"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN153"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO153"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ153"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR153"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS153"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU153"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV153"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW153"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY153">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ153">
                                        </td>
                                    </tr>

                                    <!-- Other Obligations 154 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C154"></td>
                                        <td class="actual"><input class="form-control" data-cell="D154"></td>
                                        <td class="diff"><input class="form-control" data-cell="E154"></td>
                                        <td class="budget"><input class="form-control" data-cell="G154"></td>
                                        <td class="actual"><input class="form-control" data-cell="H154"></td>
                                        <td class="diff"><input class="form-control" data-cell="I154"></td>
                                        <td class="budget"><input class="form-control" data-cell="K154"></td>
                                        <td class="actual"><input class="form-control" data-cell="L154"></td>
                                        <td class="diff"><input class="form-control" data-cell="M154"></td>
                                        <td class="budget"><input class="form-control" data-cell="O154"></td>
                                        <td class="actual"><input class="form-control" data-cell="P154"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q154"></td>
                                        <td class="budget"><input class="form-control" data-cell="S154"></td>
                                        <td class="actual"><input class="form-control" data-cell="T154"></td>
                                        <td class="diff"><input class="form-control" data-cell="U154"></td>
                                        <td class="budget"><input class="form-control" data-cell="W154"></td>
                                        <td class="actual"><input class="form-control" data-cell="X154"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y154"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA154"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB154"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC154"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE154"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF154"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG154"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI154"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ154"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK154"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM154"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN154"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO154"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ154"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR154"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS154"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU154"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV154"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW154"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY154">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ154">
                                        </td>
                                    </tr>


                                    <!-- Total OBLIGATIONS 155 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C155" data-formula="SUM(C145:C154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D155" data-formula="SUM(D145:D154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E155" data-formula="C155-D155"></td>
                                        <td class="budget"><input class="form-control" data-cell="G155" data-formula="SUM(G145:G154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H155" data-formula="SUM(H145:H154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I155" data-formula="G155-H155"></td>
                                        <td class="budget"><input class="form-control" data-cell="K155" data-formula="SUM(K145:K154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L155" data-formula="SUM(L145:L154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M155" data-formula="K155-L155"></td>
                                        <td class="budget"><input class="form-control" data-cell="O155" data-formula="SUM(O145:O154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P155" data-formula="SUM(P145:P154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q155" data-formula="O155-P155"></td>
                                        <td class="budget"><input class="form-control" data-cell="S155" data-formula="SUM(S145:S154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T155" data-formula="SUM(T145:T154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U155" data-formula="S155-T155"></td>
                                        <td class="budget"><input class="form-control" data-cell="W155" data-formula="SUM(W145:W154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X155" data-formula="SUM(X145:X154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y155" data-formula="W155-X155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA155" data-formula="SUM(AA145:AA154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB155" data-formula="SUM(AB145:AB154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC155" data-formula="AA155-AB155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE155" data-formula="SUM(AE145:AE154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF155" data-formula="SUM(AF145:AF154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG155" data-formula="AE155-AF155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI155" data-formula="SUM(AI145:AI154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ155" data-formula="SUM(AJ145:AJ154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK155" data-formula="AI155-AJ155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM155" data-formula="SUM(AM145:AM154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN155" data-formula="SUM(AN145:AN154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO155" data-formula="AM155-AN155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ155" data-formula="SUM(AQ145:AQ154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR155" data-formula="SUM(AR145:AR154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS155" data-formula="AQ155-AR155"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU155" data-formula="SUM(AU145:AU154)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV155" data-formula="SUM(AV145:AV154)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW155" data-formula="AU155-AV155"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY155">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ155">
                                        </td>
                                    </tr>

                                    <!-- % of Income 142 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C156" data-format="0.00 %" data-formula="IF(C7> 0,C155/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D156" data-format="0.00 %" data-formula="IF(D7> 0,D155/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G156" data-format="0.00 %" data-formula="IF(G7> 0,G155/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H156" data-format="0.00 %" data-formula="IF(H7> 0,H155/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K156" data-format="0.00 %" data-formula="IF(K7> 0,K155/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L156" data-format="0.00 %" data-formula="IF(L7> 0,L155/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O156" data-format="0.00 %" data-formula="IF(O7> 0,O155/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P156" data-format="0.00 %" data-formula="IF(P7> 0,P155/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S156" data-format="0.00 %" data-formula="IF(S7> 0,S155/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T156" data-format="0.00 %" data-formula="IF(T7> 0,T155/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W156" data-format="0.00 %" data-formula="IF(W7> 0,W155/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X156" data-format="0.00 %" data-formula="IF(X7> 0,X155/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA156" data-format="0.00 %" data-formula="IF(AA7> 0,AA155/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB156" data-format="0.00 %" data-formula="IF(AB7> 0,AB155/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE156" data-format="0.00 %" data-formula="IF(AE7> 0,AE155/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF156" data-format="0.00 %" data-formula="IF(AF7> 0,AF155/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI156" data-format="0.00 %" data-formula="IF(AI7> 0,AI155/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ156" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ155/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM156" data-format="0.00 %" data-formula="IF(AM7> 0,AM155/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN156" data-format="0.00 %" data-formula="IF(AN7> 0,AN155/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ156" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ155/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR156" data-format="0.00 %" data-formula="IF(AR7> 0,AR155/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU156" data-format="0.00 %" data-formula="IF(AU7> 0,AU155/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV156" data-format="0.00 %" data-formula="IF(AV7> 0,AV155/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY156">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ156">
                                        </td>
                                    </tr>


                                    <!-- BUSINESS EXPENSE -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Deductible Expense 159 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C159"></td>
                                        <td class="actual"><input class="form-control" data-cell="D159"></td>
                                        <td class="diff"><input class="form-control" data-cell="E159"></td>
                                        <td class="budget"><input class="form-control" data-cell="G159"></td>
                                        <td class="actual"><input class="form-control" data-cell="H159"></td>
                                        <td class="diff"><input class="form-control" data-cell="I159"></td>
                                        <td class="budget"><input class="form-control" data-cell="K159"></td>
                                        <td class="actual"><input class="form-control" data-cell="L159"></td>
                                        <td class="diff"><input class="form-control" data-cell="M159"></td>
                                        <td class="budget"><input class="form-control" data-cell="O159"></td>
                                        <td class="actual"><input class="form-control" data-cell="P159"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q159"></td>
                                        <td class="budget"><input class="form-control" data-cell="S159"></td>
                                        <td class="actual"><input class="form-control" data-cell="T159"></td>
                                        <td class="diff"><input class="form-control" data-cell="U159"></td>
                                        <td class="budget"><input class="form-control" data-cell="W159"></td>
                                        <td class="actual"><input class="form-control" data-cell="X159"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y159"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA159"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB159"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC159"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE159"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF159"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG159"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI159"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ159"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK159"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM159"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN159"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO159"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ159"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR159"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS159"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU159"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV159"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW159"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY159">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ159">
                                        </td>
                                    </tr>

                                    <!-- Non-Deductible Expense 160 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C160"></td>
                                        <td class="actual"><input class="form-control" data-cell="D160"></td>
                                        <td class="diff"><input class="form-control" data-cell="E160"></td>
                                        <td class="budget"><input class="form-control" data-cell="G160"></td>
                                        <td class="actual"><input class="form-control" data-cell="H160"></td>
                                        <td class="diff"><input class="form-control" data-cell="I160"></td>
                                        <td class="budget"><input class="form-control" data-cell="K160"></td>
                                        <td class="actual"><input class="form-control" data-cell="L160"></td>
                                        <td class="diff"><input class="form-control" data-cell="M160"></td>
                                        <td class="budget"><input class="form-control" data-cell="O160"></td>
                                        <td class="actual"><input class="form-control" data-cell="P160"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q160"></td>
                                        <td class="budget"><input class="form-control" data-cell="S160"></td>
                                        <td class="actual"><input class="form-control" data-cell="T160"></td>
                                        <td class="diff"><input class="form-control" data-cell="U160"></td>
                                        <td class="budget"><input class="form-control" data-cell="W160"></td>
                                        <td class="actual"><input class="form-control" data-cell="X160"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y160"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA160"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB160"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC160"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE160"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF160"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG160"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI160"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ160"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK160"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM160"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN160"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO160"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ160"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR160"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS160"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU160"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV160"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW160"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY160">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ160">
                                        </td>
                                    </tr>

                                    <!-- Other Expense 161 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C161"></td>
                                        <td class="actual"><input class="form-control" data-cell="D161"></td>
                                        <td class="diff"><input class="form-control" data-cell="E161"></td>
                                        <td class="budget"><input class="form-control" data-cell="G161"></td>
                                        <td class="actual"><input class="form-control" data-cell="H161"></td>
                                        <td class="diff"><input class="form-control" data-cell="I161"></td>
                                        <td class="budget"><input class="form-control" data-cell="K161"></td>
                                        <td class="actual"><input class="form-control" data-cell="L161"></td>
                                        <td class="diff"><input class="form-control" data-cell="M161"></td>
                                        <td class="budget"><input class="form-control" data-cell="O161"></td>
                                        <td class="actual"><input class="form-control" data-cell="P161"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q161"></td>
                                        <td class="budget"><input class="form-control" data-cell="S161"></td>
                                        <td class="actual"><input class="form-control" data-cell="T161"></td>
                                        <td class="diff"><input class="form-control" data-cell="U161"></td>
                                        <td class="budget"><input class="form-control" data-cell="W161"></td>
                                        <td class="actual"><input class="form-control" data-cell="X161"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y161"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA161"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB161"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC161"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE161"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF161"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG161"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI161"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ161"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK161"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM161"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN161"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO161"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ161"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR161"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS161"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU161"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV161"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW161"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY161">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ161">
                                        </td>
                                    </tr>


                                    <!-- Total BUSINESS EXPENSE 162 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C162" data-formula="SUM(C159:C161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D162" data-formula="SUM(D159:D161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E162" data-formula="C162-D162"></td>
                                        <td class="budget"><input class="form-control" data-cell="G162" data-formula="SUM(G159:G161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H162" data-formula="SUM(H159:H161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I162" data-formula="G162-H162"></td>
                                        <td class="budget"><input class="form-control" data-cell="K162" data-formula="SUM(K159:K161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L162" data-formula="SUM(L159:L161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M162" data-formula="K162-L162"></td>
                                        <td class="budget"><input class="form-control" data-cell="O162" data-formula="SUM(O159:O161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P162" data-formula="SUM(P159:P161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q162" data-formula="O162-P162"></td>
                                        <td class="budget"><input class="form-control" data-cell="S162" data-formula="SUM(S159:S161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T162" data-formula="SUM(T159:T161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U162" data-formula="S162-T162"></td>
                                        <td class="budget"><input class="form-control" data-cell="W162" data-formula="SUM(W159:W161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X162" data-formula="SUM(X159:X161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y162" data-formula="W162-X162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA162" data-formula="SUM(AA159:AA161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB162" data-formula="SUM(AB159:AB161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC162" data-formula="AA162-AB162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE162" data-formula="SUM(AE159:AE161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF162" data-formula="SUM(AF159:AF161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG162" data-formula="AE162-AF162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI162" data-formula="SUM(AI159:AI161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ162" data-formula="SUM(AJ159:AJ161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK162" data-formula="AI162-AJ162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM162" data-formula="SUM(AM159:AM161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN162" data-formula="SUM(AN159:AN161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO162" data-formula="AM162-AN162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ162" data-formula="SUM(AQ159:AQ161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR162" data-formula="SUM(AR159:AR161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS162" data-formula="AQ162-AR162"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU162" data-formula="SUM(AU159:AU161)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV162" data-formula="SUM(AV159:AV161)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW162" data-formula="AU162-AV162"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY162">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ162">
                                        </td>
                                    </tr>

                                    <!-- % of Income 163 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C163" data-format="0.00 %" data-formula="IF(C7> 0,C162/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D163" data-format="0.00 %" data-formula="IF(D7> 0,D162/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G163" data-format="0.00 %" data-formula="IF(G7> 0,G162/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H163" data-format="0.00 %" data-formula="IF(H7> 0,H162/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K163" data-format="0.00 %" data-formula="IF(K7> 0,K162/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L163" data-format="0.00 %" data-formula="IF(L7> 0,L162/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O163" data-format="0.00 %" data-formula="IF(O7> 0,O162/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P163" data-format="0.00 %" data-formula="IF(P7> 0,P162/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S163" data-format="0.00 %" data-formula="IF(S7> 0,S162/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T163" data-format="0.00 %" data-formula="IF(T7> 0,T162/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W163" data-format="0.00 %" data-formula="IF(W7> 0,W162/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X163" data-format="0.00 %" data-formula="IF(X7> 0,X162/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA163" data-format="0.00 %" data-formula="IF(AA7> 0,AA162/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB163" data-format="0.00 %" data-formula="IF(AB7> 0,AB162/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE163" data-format="0.00 %" data-formula="IF(AE7> 0,AE162/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF163" data-format="0.00 %" data-formula="IF(AF7> 0,AF162/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI163" data-format="0.00 %" data-formula="IF(AI7> 0,AI162/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ163" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ162/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM163" data-format="0.00 %" data-formula="IF(AM7> 0,AM162/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN163" data-format="0.00 %" data-formula="IF(AN7> 0,AN162/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ163" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ162/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR163" data-format="0.00 %" data-formula="IF(AR7> 0,AR162/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU163" data-format="0.00 %" data-formula="IF(AU7> 0,AU162/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV163" data-format="0.00 %" data-formula="IF(AV7> 0,AV162/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY163">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ163">
                                        </td>
                                    </tr>



                                    <!-- ENTERTAINMENT -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Vacation/Travel 166 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C166"></td>
                                        <td class="actual"><input class="form-control" data-cell="D166"></td>
                                        <td class="diff"><input class="form-control" data-cell="E166"></td>
                                        <td class="budget"><input class="form-control" data-cell="G166"></td>
                                        <td class="actual"><input class="form-control" data-cell="H166"></td>
                                        <td class="diff"><input class="form-control" data-cell="I166"></td>
                                        <td class="budget"><input class="form-control" data-cell="K166"></td>
                                        <td class="actual"><input class="form-control" data-cell="L166"></td>
                                        <td class="diff"><input class="form-control" data-cell="M166"></td>
                                        <td class="budget"><input class="form-control" data-cell="O166"></td>
                                        <td class="actual"><input class="form-control" data-cell="P166"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q166"></td>
                                        <td class="budget"><input class="form-control" data-cell="S166"></td>
                                        <td class="actual"><input class="form-control" data-cell="T166"></td>
                                        <td class="diff"><input class="form-control" data-cell="U166"></td>
                                        <td class="budget"><input class="form-control" data-cell="W166"></td>
                                        <td class="actual"><input class="form-control" data-cell="X166"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y166"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA166"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB166"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC166"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE166"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF166"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG166"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI166"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ166"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK166"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM166"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN166"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO166"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ166"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR166"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS166"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU166"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV166"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW166"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY166">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ166">
                                        </td>
                                    </tr>

                                    <!-- Videos/DVDs 167 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C167"></td>
                                        <td class="actual"><input class="form-control" data-cell="D167"></td>
                                        <td class="diff"><input class="form-control" data-cell="E167"></td>
                                        <td class="budget"><input class="form-control" data-cell="G167"></td>
                                        <td class="actual"><input class="form-control" data-cell="H167"></td>
                                        <td class="diff"><input class="form-control" data-cell="I167"></td>
                                        <td class="budget"><input class="form-control" data-cell="K167"></td>
                                        <td class="actual"><input class="form-control" data-cell="L167"></td>
                                        <td class="diff"><input class="form-control" data-cell="M167"></td>
                                        <td class="budget"><input class="form-control" data-cell="O167"></td>
                                        <td class="actual"><input class="form-control" data-cell="P167"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q167"></td>
                                        <td class="budget"><input class="form-control" data-cell="S167"></td>
                                        <td class="actual"><input class="form-control" data-cell="T167"></td>
                                        <td class="diff"><input class="form-control" data-cell="U167"></td>
                                        <td class="budget"><input class="form-control" data-cell="W167"></td>
                                        <td class="actual"><input class="form-control" data-cell="X167"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y167"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA167"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB167"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC167"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE167"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF167"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG167"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI167"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ167"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK167"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM167"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN167"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO167"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ167"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR167"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS167"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU167"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV167"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW167"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY167">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ167">
                                        </td>
                                    </tr>

                                    <!-- Music 168 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C168"></td>
                                        <td class="actual"><input class="form-control" data-cell="D168"></td>
                                        <td class="diff"><input class="form-control" data-cell="E168"></td>
                                        <td class="budget"><input class="form-control" data-cell="G168"></td>
                                        <td class="actual"><input class="form-control" data-cell="H168"></td>
                                        <td class="diff"><input class="form-control" data-cell="I168"></td>
                                        <td class="budget"><input class="form-control" data-cell="K168"></td>
                                        <td class="actual"><input class="form-control" data-cell="L168"></td>
                                        <td class="diff"><input class="form-control" data-cell="M168"></td>
                                        <td class="budget"><input class="form-control" data-cell="O168"></td>
                                        <td class="actual"><input class="form-control" data-cell="P168"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q168"></td>
                                        <td class="budget"><input class="form-control" data-cell="S168"></td>
                                        <td class="actual"><input class="form-control" data-cell="T168"></td>
                                        <td class="diff"><input class="form-control" data-cell="U168"></td>
                                        <td class="budget"><input class="form-control" data-cell="W168"></td>
                                        <td class="actual"><input class="form-control" data-cell="X168"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y168"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA168"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB168"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC168"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE168"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF168"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG168"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI168"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ168"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK168"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM168"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN168"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO168"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ168"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR168"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS168"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU168"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV168"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW168"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY168">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ168">
                                        </td>
                                    </tr>

                                    <!-- Games 169 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C169"></td>
                                        <td class="actual"><input class="form-control" data-cell="D169"></td>
                                        <td class="diff"><input class="form-control" data-cell="E169"></td>
                                        <td class="budget"><input class="form-control" data-cell="G169"></td>
                                        <td class="actual"><input class="form-control" data-cell="H169"></td>
                                        <td class="diff"><input class="form-control" data-cell="I169"></td>
                                        <td class="budget"><input class="form-control" data-cell="K169"></td>
                                        <td class="actual"><input class="form-control" data-cell="L169"></td>
                                        <td class="diff"><input class="form-control" data-cell="M169"></td>
                                        <td class="budget"><input class="form-control" data-cell="O169"></td>
                                        <td class="actual"><input class="form-control" data-cell="P169"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q169"></td>
                                        <td class="budget"><input class="form-control" data-cell="S169"></td>
                                        <td class="actual"><input class="form-control" data-cell="T169"></td>
                                        <td class="diff"><input class="form-control" data-cell="U169"></td>
                                        <td class="budget"><input class="form-control" data-cell="W169"></td>
                                        <td class="actual"><input class="form-control" data-cell="X169"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y169"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA169"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB169"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC169"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE169"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF169"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG169"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI169"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ169"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK169"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM169"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN169"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO169"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ169"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR169"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS169"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU169"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV169"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW169"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY169">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ169">
                                        </td>
                                    </tr>

                                    <!-- Rentals 170 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C170"></td>
                                        <td class="actual"><input class="form-control" data-cell="D170"></td>
                                        <td class="diff"><input class="form-control" data-cell="E170"></td>
                                        <td class="budget"><input class="form-control" data-cell="G170"></td>
                                        <td class="actual"><input class="form-control" data-cell="H170"></td>
                                        <td class="diff"><input class="form-control" data-cell="I170"></td>
                                        <td class="budget"><input class="form-control" data-cell="K170"></td>
                                        <td class="actual"><input class="form-control" data-cell="L170"></td>
                                        <td class="diff"><input class="form-control" data-cell="M170"></td>
                                        <td class="budget"><input class="form-control" data-cell="O170"></td>
                                        <td class="actual"><input class="form-control" data-cell="P170"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q170"></td>
                                        <td class="budget"><input class="form-control" data-cell="S170"></td>
                                        <td class="actual"><input class="form-control" data-cell="T170"></td>
                                        <td class="diff"><input class="form-control" data-cell="U170"></td>
                                        <td class="budget"><input class="form-control" data-cell="W170"></td>
                                        <td class="actual"><input class="form-control" data-cell="X170"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y170"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA170"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB170"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC170"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE170"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF170"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG170"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI170"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ170"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK170"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM170"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN170"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO170"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ170"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR170"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS170"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU170"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV170"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW170"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY170">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ170">
                                        </td>
                                    </tr>

                                    <!-- Movies/Theater 171 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C171"></td>
                                        <td class="actual"><input class="form-control" data-cell="D171"></td>
                                        <td class="diff"><input class="form-control" data-cell="E171"></td>
                                        <td class="budget"><input class="form-control" data-cell="G171"></td>
                                        <td class="actual"><input class="form-control" data-cell="H171"></td>
                                        <td class="diff"><input class="form-control" data-cell="I171"></td>
                                        <td class="budget"><input class="form-control" data-cell="K171"></td>
                                        <td class="actual"><input class="form-control" data-cell="L171"></td>
                                        <td class="diff"><input class="form-control" data-cell="M171"></td>
                                        <td class="budget"><input class="form-control" data-cell="O171"></td>
                                        <td class="actual"><input class="form-control" data-cell="P171"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q171"></td>
                                        <td class="budget"><input class="form-control" data-cell="S171"></td>
                                        <td class="actual"><input class="form-control" data-cell="T171"></td>
                                        <td class="diff"><input class="form-control" data-cell="U171"></td>
                                        <td class="budget"><input class="form-control" data-cell="W171"></td>
                                        <td class="actual"><input class="form-control" data-cell="X171"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y171"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA171"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB171"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC171"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE171"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF171"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG171"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI171"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ171"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK171"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM171"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN171"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO171"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ171"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR171"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS171"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU171"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV171"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW171"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY171">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ171">
                                        </td>
                                    </tr>

                                    <!-- Concerts/Plays 172 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C172"></td>
                                        <td class="actual"><input class="form-control" data-cell="D172"></td>
                                        <td class="diff"><input class="form-control" data-cell="E172"></td>
                                        <td class="budget"><input class="form-control" data-cell="G172"></td>
                                        <td class="actual"><input class="form-control" data-cell="H172"></td>
                                        <td class="diff"><input class="form-control" data-cell="I172"></td>
                                        <td class="budget"><input class="form-control" data-cell="K172"></td>
                                        <td class="actual"><input class="form-control" data-cell="L172"></td>
                                        <td class="diff"><input class="form-control" data-cell="M172"></td>
                                        <td class="budget"><input class="form-control" data-cell="O172"></td>
                                        <td class="actual"><input class="form-control" data-cell="P172"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q172"></td>
                                        <td class="budget"><input class="form-control" data-cell="S172"></td>
                                        <td class="actual"><input class="form-control" data-cell="T172"></td>
                                        <td class="diff"><input class="form-control" data-cell="U172"></td>
                                        <td class="budget"><input class="form-control" data-cell="W172"></td>
                                        <td class="actual"><input class="form-control" data-cell="X172"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y172"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA172"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB172"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC172"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE172"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF172"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG172"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI172"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ172"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK172"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM172"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN172"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO172"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ172"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR172"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS172"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU172"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV172"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW172"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY172">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ172">
                                        </td>
                                    </tr>

                                    <!-- Books 173 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C173"></td>
                                        <td class="actual"><input class="form-control" data-cell="D173"></td>
                                        <td class="diff"><input class="form-control" data-cell="E173"></td>
                                        <td class="budget"><input class="form-control" data-cell="G173"></td>
                                        <td class="actual"><input class="form-control" data-cell="H173"></td>
                                        <td class="diff"><input class="form-control" data-cell="I173"></td>
                                        <td class="budget"><input class="form-control" data-cell="K173"></td>
                                        <td class="actual"><input class="form-control" data-cell="L173"></td>
                                        <td class="diff"><input class="form-control" data-cell="M173"></td>
                                        <td class="budget"><input class="form-control" data-cell="O173"></td>
                                        <td class="actual"><input class="form-control" data-cell="P173"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q173"></td>
                                        <td class="budget"><input class="form-control" data-cell="S173"></td>
                                        <td class="actual"><input class="form-control" data-cell="T173"></td>
                                        <td class="diff"><input class="form-control" data-cell="U173"></td>
                                        <td class="budget"><input class="form-control" data-cell="W173"></td>
                                        <td class="actual"><input class="form-control" data-cell="X173"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y173"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA173"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB173"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC173"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE173"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF173"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG173"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI173"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ173"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK173"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM173"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN173"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO173"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ173"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR173"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS173"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU173"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV173"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW173"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY173">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ173">
                                        </td>
                                    </tr>

                                    <!-- Hobbies 174 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C174"></td>
                                        <td class="actual"><input class="form-control" data-cell="D174"></td>
                                        <td class="diff"><input class="form-control" data-cell="E174"></td>
                                        <td class="budget"><input class="form-control" data-cell="G174"></td>
                                        <td class="actual"><input class="form-control" data-cell="H174"></td>
                                        <td class="diff"><input class="form-control" data-cell="I174"></td>
                                        <td class="budget"><input class="form-control" data-cell="K174"></td>
                                        <td class="actual"><input class="form-control" data-cell="L174"></td>
                                        <td class="diff"><input class="form-control" data-cell="M174"></td>
                                        <td class="budget"><input class="form-control" data-cell="O174"></td>
                                        <td class="actual"><input class="form-control" data-cell="P174"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q174"></td>
                                        <td class="budget"><input class="form-control" data-cell="S174"></td>
                                        <td class="actual"><input class="form-control" data-cell="T174"></td>
                                        <td class="diff"><input class="form-control" data-cell="U174"></td>
                                        <td class="budget"><input class="form-control" data-cell="W174"></td>
                                        <td class="actual"><input class="form-control" data-cell="X174"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y174"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA174"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB174"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC174"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE174"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF174"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG174"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI174"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ174"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK174"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM174"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN174"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO174"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ174"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR174"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS174"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU174"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV174"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW174"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY174">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ174">
                                        </td>
                                    </tr>

                                    <!-- Films/Photos 175 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C175"></td>
                                        <td class="actual"><input class="form-control" data-cell="D175"></td>
                                        <td class="diff"><input class="form-control" data-cell="E175"></td>
                                        <td class="budget"><input class="form-control" data-cell="G175"></td>
                                        <td class="actual"><input class="form-control" data-cell="H175"></td>
                                        <td class="diff"><input class="form-control" data-cell="I175"></td>
                                        <td class="budget"><input class="form-control" data-cell="K175"></td>
                                        <td class="actual"><input class="form-control" data-cell="L175"></td>
                                        <td class="diff"><input class="form-control" data-cell="M175"></td>
                                        <td class="budget"><input class="form-control" data-cell="O175"></td>
                                        <td class="actual"><input class="form-control" data-cell="P175"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q175"></td>
                                        <td class="budget"><input class="form-control" data-cell="S175"></td>
                                        <td class="actual"><input class="form-control" data-cell="T175"></td>
                                        <td class="diff"><input class="form-control" data-cell="U175"></td>
                                        <td class="budget"><input class="form-control" data-cell="W175"></td>
                                        <td class="actual"><input class="form-control" data-cell="X175"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y175"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA175"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB175"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC175"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE175"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF175"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG175"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI175"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ175"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK175"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM175"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN175"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO175"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ175"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR175"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS175"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU175"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV175"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW175"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY175">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ175">
                                        </td>
                                    </tr>

                                    <!-- Sports 176 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C176"></td>
                                        <td class="actual"><input class="form-control" data-cell="D176"></td>
                                        <td class="diff"><input class="form-control" data-cell="E176"></td>
                                        <td class="budget"><input class="form-control" data-cell="G176"></td>
                                        <td class="actual"><input class="form-control" data-cell="H176"></td>
                                        <td class="diff"><input class="form-control" data-cell="I176"></td>
                                        <td class="budget"><input class="form-control" data-cell="K176"></td>
                                        <td class="actual"><input class="form-control" data-cell="L176"></td>
                                        <td class="diff"><input class="form-control" data-cell="M176"></td>
                                        <td class="budget"><input class="form-control" data-cell="O176"></td>
                                        <td class="actual"><input class="form-control" data-cell="P176"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q176"></td>
                                        <td class="budget"><input class="form-control" data-cell="S176"></td>
                                        <td class="actual"><input class="form-control" data-cell="T176"></td>
                                        <td class="diff"><input class="form-control" data-cell="U176"></td>
                                        <td class="budget"><input class="form-control" data-cell="W176"></td>
                                        <td class="actual"><input class="form-control" data-cell="X176"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y176"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA176"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB176"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC176"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE176"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF176"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG176"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI176"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ176"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK176"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM176"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN176"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO176"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ176"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR176"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS176"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU176"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV176"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW176"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY176">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ176">
                                        </td>
                                    </tr>

                                    <!-- Outdoor Recreations 177 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C177"></td>
                                        <td class="actual"><input class="form-control" data-cell="D177"></td>
                                        <td class="diff"><input class="form-control" data-cell="E177"></td>
                                        <td class="budget"><input class="form-control" data-cell="G177"></td>
                                        <td class="actual"><input class="form-control" data-cell="H177"></td>
                                        <td class="diff"><input class="form-control" data-cell="I177"></td>
                                        <td class="budget"><input class="form-control" data-cell="K177"></td>
                                        <td class="actual"><input class="form-control" data-cell="L177"></td>
                                        <td class="diff"><input class="form-control" data-cell="M177"></td>
                                        <td class="budget"><input class="form-control" data-cell="O177"></td>
                                        <td class="actual"><input class="form-control" data-cell="P177"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q177"></td>
                                        <td class="budget"><input class="form-control" data-cell="S177"></td>
                                        <td class="actual"><input class="form-control" data-cell="T177"></td>
                                        <td class="diff"><input class="form-control" data-cell="U177"></td>
                                        <td class="budget"><input class="form-control" data-cell="W177"></td>
                                        <td class="actual"><input class="form-control" data-cell="X177"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y177"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA177"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB177"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC177"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE177"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF177"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG177"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI177"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ177"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK177"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM177"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN177"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO177"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ177"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR177"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS177"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU177"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV177"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW177"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY177">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ177">
                                        </td>
                                    </tr>

                                    <!-- Toys/Gadget 178 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C178"></td>
                                        <td class="actual"><input class="form-control" data-cell="D178"></td>
                                        <td class="diff"><input class="form-control" data-cell="E178"></td>
                                        <td class="budget"><input class="form-control" data-cell="G178"></td>
                                        <td class="actual"><input class="form-control" data-cell="H178"></td>
                                        <td class="diff"><input class="form-control" data-cell="I178"></td>
                                        <td class="budget"><input class="form-control" data-cell="K178"></td>
                                        <td class="actual"><input class="form-control" data-cell="L178"></td>
                                        <td class="diff"><input class="form-control" data-cell="M178"></td>
                                        <td class="budget"><input class="form-control" data-cell="O178"></td>
                                        <td class="actual"><input class="form-control" data-cell="P178"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q178"></td>
                                        <td class="budget"><input class="form-control" data-cell="S178"></td>
                                        <td class="actual"><input class="form-control" data-cell="T178"></td>
                                        <td class="diff"><input class="form-control" data-cell="U178"></td>
                                        <td class="budget"><input class="form-control" data-cell="W178"></td>
                                        <td class="actual"><input class="form-control" data-cell="X178"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y178"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA178"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB178"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC178"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE178"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF178"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG178"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI178"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ178"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK178"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM178"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN178"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO178"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ178"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR178"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS178"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU178"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV178"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW178"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY178">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ178">
                                        </td>
                                    </tr>

                                    <!-- Other Entertainments 179 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C179"></td>
                                        <td class="actual"><input class="form-control" data-cell="D179"></td>
                                        <td class="diff"><input class="form-control" data-cell="E179"></td>
                                        <td class="budget"><input class="form-control" data-cell="G179"></td>
                                        <td class="actual"><input class="form-control" data-cell="H179"></td>
                                        <td class="diff"><input class="form-control" data-cell="I179"></td>
                                        <td class="budget"><input class="form-control" data-cell="K179"></td>
                                        <td class="actual"><input class="form-control" data-cell="L179"></td>
                                        <td class="diff"><input class="form-control" data-cell="M179"></td>
                                        <td class="budget"><input class="form-control" data-cell="O179"></td>
                                        <td class="actual"><input class="form-control" data-cell="P179"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q179"></td>
                                        <td class="budget"><input class="form-control" data-cell="S179"></td>
                                        <td class="actual"><input class="form-control" data-cell="T179"></td>
                                        <td class="diff"><input class="form-control" data-cell="U179"></td>
                                        <td class="budget"><input class="form-control" data-cell="W179"></td>
                                        <td class="actual"><input class="form-control" data-cell="X179"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y179"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA179"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB179"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC179"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE179"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF179"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG179"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI179"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ179"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK179"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM179"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN179"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO179"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ179"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR179"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS179"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU179"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV179"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW179"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY179">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ179">
                                        </td>
                                    </tr>


                                    <!-- Total ENTERTAINMENT 180 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C180" data-formula="SUM(C166:C179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D180" data-formula="SUM(D166:D179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E180" data-formula="C180-D180"></td>
                                        <td class="budget"><input class="form-control" data-cell="G180" data-formula="SUM(G166:G179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H180" data-formula="SUM(H166:H179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I180" data-formula="G180-H180"></td>
                                        <td class="budget"><input class="form-control" data-cell="K180" data-formula="SUM(K166:K179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L180" data-formula="SUM(L166:L179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M180" data-formula="K180-L180"></td>
                                        <td class="budget"><input class="form-control" data-cell="O180" data-formula="SUM(O166:O179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P180" data-formula="SUM(P166:P179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q180" data-formula="O180-P180"></td>
                                        <td class="budget"><input class="form-control" data-cell="S180" data-formula="SUM(S166:S179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T180" data-formula="SUM(T166:T179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U180" data-formula="S180-T180"></td>
                                        <td class="budget"><input class="form-control" data-cell="W180" data-formula="SUM(W166:W179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X180" data-formula="SUM(X166:X179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y180" data-formula="W180-X180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA180" data-formula="SUM(AA166:AA179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB180" data-formula="SUM(AB166:AB179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC180" data-formula="AA180-AB180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE180" data-formula="SUM(AE166:AE179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF180" data-formula="SUM(AF166:AF179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG180" data-formula="AE180-AF180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI180" data-formula="SUM(AI166:AI179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ180" data-formula="SUM(AJ166:AJ179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK180" data-formula="AI180-AJ180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM180" data-formula="SUM(AM166:AM179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN180" data-formula="SUM(AN166:AN179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO180" data-formula="AM180-AN180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ180" data-formula="SUM(AQ166:AQ179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR180" data-formula="SUM(AR166:AR179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS180" data-formula="AQ180-AR180"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU180" data-formula="SUM(AU166:AU179)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV180" data-formula="SUM(AV166:AV179)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW180" data-formula="AU180-AV180"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY180">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ180">
                                        </td>
                                    </tr>

                                    <!-- % of Income 142 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C181" data-format="0.00 %" data-formula="IF(C7> 0,C180/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D181" data-format="0.00 %" data-formula="IF(D7> 0,D180/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G181" data-format="0.00 %" data-formula="IF(G7> 0,G180/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H181" data-format="0.00 %" data-formula="IF(H7> 0,H180/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K181" data-format="0.00 %" data-formula="IF(K7> 0,K180/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L181" data-format="0.00 %" data-formula="IF(L7> 0,L180/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O181" data-format="0.00 %" data-formula="IF(O7> 0,O180/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P181" data-format="0.00 %" data-formula="IF(P7> 0,P180/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S181" data-format="0.00 %" data-formula="IF(S7> 0,S180/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T181" data-format="0.00 %" data-formula="IF(T7> 0,T180/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W181" data-format="0.00 %" data-formula="IF(W7> 0,W180/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X181" data-format="0.00 %" data-formula="IF(X7> 0,X180/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA181" data-format="0.00 %" data-formula="IF(AA7> 0,AA180/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB181" data-format="0.00 %" data-formula="IF(AB7> 0,AB180/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE181" data-format="0.00 %" data-formula="IF(AE7> 0,AE180/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF181" data-format="0.00 %" data-formula="IF(AF7> 0,AF180/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI181" data-format="0.00 %" data-formula="IF(AI7> 0,AI180/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ181" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ180/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM181" data-format="0.00 %" data-formula="IF(AM7> 0,AM180/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN181" data-format="0.00 %" data-formula="IF(AN7> 0,AN180/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ181" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ180/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR181" data-format="0.00 %" data-formula="IF(AR7> 0,AR180/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU181" data-format="0.00 %" data-formula="IF(AU7> 0,AU180/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV181" data-format="0.00 %" data-formula="IF(AV7> 0,AV180/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY181">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ181">
                                        </td>
                                    </tr>


                                    <!-- SUBSCRIPTIONS -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Newspaper 184 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C184"></td>
                                        <td class="actual"><input class="form-control" data-cell="D184"></td>
                                        <td class="diff"><input class="form-control" data-cell="E184"></td>
                                        <td class="budget"><input class="form-control" data-cell="G184"></td>
                                        <td class="actual"><input class="form-control" data-cell="H184"></td>
                                        <td class="diff"><input class="form-control" data-cell="I184"></td>
                                        <td class="budget"><input class="form-control" data-cell="K184"></td>
                                        <td class="actual"><input class="form-control" data-cell="L184"></td>
                                        <td class="diff"><input class="form-control" data-cell="M184"></td>
                                        <td class="budget"><input class="form-control" data-cell="O184"></td>
                                        <td class="actual"><input class="form-control" data-cell="P184"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q184"></td>
                                        <td class="budget"><input class="form-control" data-cell="S184"></td>
                                        <td class="actual"><input class="form-control" data-cell="T184"></td>
                                        <td class="diff"><input class="form-control" data-cell="U184"></td>
                                        <td class="budget"><input class="form-control" data-cell="W184"></td>
                                        <td class="actual"><input class="form-control" data-cell="X184"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y184"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA184"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB184"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC184"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE184"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF184"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG184"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI184"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ184"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK184"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM184"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN184"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO184"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ184"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR184"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS184"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU184"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV184"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW184"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY184">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ184">
                                        </td>
                                    </tr>

                                    <!-- Magazine 185 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C185"></td>
                                        <td class="actual"><input class="form-control" data-cell="D185"></td>
                                        <td class="diff"><input class="form-control" data-cell="E185"></td>
                                        <td class="budget"><input class="form-control" data-cell="G185"></td>
                                        <td class="actual"><input class="form-control" data-cell="H185"></td>
                                        <td class="diff"><input class="form-control" data-cell="I185"></td>
                                        <td class="budget"><input class="form-control" data-cell="K185"></td>
                                        <td class="actual"><input class="form-control" data-cell="L185"></td>
                                        <td class="diff"><input class="form-control" data-cell="M185"></td>
                                        <td class="budget"><input class="form-control" data-cell="O185"></td>
                                        <td class="actual"><input class="form-control" data-cell="P185"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q185"></td>
                                        <td class="budget"><input class="form-control" data-cell="S185"></td>
                                        <td class="actual"><input class="form-control" data-cell="T185"></td>
                                        <td class="diff"><input class="form-control" data-cell="U185"></td>
                                        <td class="budget"><input class="form-control" data-cell="W185"></td>
                                        <td class="actual"><input class="form-control" data-cell="X185"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y185"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA185"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB185"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC185"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE185"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF185"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG185"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI185"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ185"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK185"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM185"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN185"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO185"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ185"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR185"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS185"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU185"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV185"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW185"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY185">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ185">
                                        </td>
                                    </tr>

                                    <!-- Dues/Memberships 186 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C186"></td>
                                        <td class="actual"><input class="form-control" data-cell="D186"></td>
                                        <td class="diff"><input class="form-control" data-cell="E186"></td>
                                        <td class="budget"><input class="form-control" data-cell="G186"></td>
                                        <td class="actual"><input class="form-control" data-cell="H186"></td>
                                        <td class="diff"><input class="form-control" data-cell="I186"></td>
                                        <td class="budget"><input class="form-control" data-cell="K186"></td>
                                        <td class="actual"><input class="form-control" data-cell="L186"></td>
                                        <td class="diff"><input class="form-control" data-cell="M186"></td>
                                        <td class="budget"><input class="form-control" data-cell="O186"></td>
                                        <td class="actual"><input class="form-control" data-cell="P186"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q186"></td>
                                        <td class="budget"><input class="form-control" data-cell="S186"></td>
                                        <td class="actual"><input class="form-control" data-cell="T186"></td>
                                        <td class="diff"><input class="form-control" data-cell="U186"></td>
                                        <td class="budget"><input class="form-control" data-cell="W186"></td>
                                        <td class="actual"><input class="form-control" data-cell="X186"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y186"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA186"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB186"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC186"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE186"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF186"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG186"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI186"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ186"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK186"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM186"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN186"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO186"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ186"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR186"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS186"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU186"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV186"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW186"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY186">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ186">
                                        </td>
                                    </tr>

                                    <!-- Other Subscriptions 187 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C187"></td>
                                        <td class="actual"><input class="form-control" data-cell="D187"></td>
                                        <td class="diff"><input class="form-control" data-cell="E187"></td>
                                        <td class="budget"><input class="form-control" data-cell="G187"></td>
                                        <td class="actual"><input class="form-control" data-cell="H187"></td>
                                        <td class="diff"><input class="form-control" data-cell="I187"></td>
                                        <td class="budget"><input class="form-control" data-cell="K187"></td>
                                        <td class="actual"><input class="form-control" data-cell="L187"></td>
                                        <td class="diff"><input class="form-control" data-cell="M187"></td>
                                        <td class="budget"><input class="form-control" data-cell="O187"></td>
                                        <td class="actual"><input class="form-control" data-cell="P187"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q187"></td>
                                        <td class="budget"><input class="form-control" data-cell="S187"></td>
                                        <td class="actual"><input class="form-control" data-cell="T187"></td>
                                        <td class="diff"><input class="form-control" data-cell="U187"></td>
                                        <td class="budget"><input class="form-control" data-cell="W187"></td>
                                        <td class="actual"><input class="form-control" data-cell="X187"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y187"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA187"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB187"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC187"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE187"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF187"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG187"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI187"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ187"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK187"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM187"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN187"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO187"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ187"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR187"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS187"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU187"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV187"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW187"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY187">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ187">
                                        </td>
                                    </tr>


                                    <!-- Total SUBSCRIPTIONS 188 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C188" data-formula="SUM(C184:C187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D188" data-formula="SUM(D184:D187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E188" data-formula="C188-D188"></td>
                                        <td class="budget"><input class="form-control" data-cell="G188" data-formula="SUM(G184:G187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H188" data-formula="SUM(H184:H187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I188" data-formula="G188-H188"></td>
                                        <td class="budget"><input class="form-control" data-cell="K188" data-formula="SUM(K184:K187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L188" data-formula="SUM(L184:L187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M188" data-formula="K188-L188"></td>
                                        <td class="budget"><input class="form-control" data-cell="O188" data-formula="SUM(O184:O187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P188" data-formula="SUM(P184:P187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q188" data-formula="O188-P188"></td>
                                        <td class="budget"><input class="form-control" data-cell="S188" data-formula="SUM(S184:S187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T188" data-formula="SUM(T184:T187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U188" data-formula="S188-T188"></td>
                                        <td class="budget"><input class="form-control" data-cell="W188" data-formula="SUM(W184:W187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X188" data-formula="SUM(X184:X187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y188" data-formula="W188-X188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA188" data-formula="SUM(AA184:AA187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB188" data-formula="SUM(AB184:AB187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC188" data-formula="AA188-AB188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE188" data-formula="SUM(AE184:AE187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF188" data-formula="SUM(AF184:AF187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG188" data-formula="AE188-AF188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI188" data-formula="SUM(AI184:AI187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ188" data-formula="SUM(AJ184:AJ187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK188" data-formula="AI188-AJ188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM188" data-formula="SUM(AM184:AM187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN188" data-formula="SUM(AN184:AN187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO188" data-formula="AM188-AN188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ188" data-formula="SUM(AQ184:AQ187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR188" data-formula="SUM(AR184:AR187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS188" data-formula="AQ188-AR188"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU188" data-formula="SUM(AU184:AU187)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV188" data-formula="SUM(AV184:AV187)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW188" data-formula="AU188-AV188"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY188">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ188">
                                        </td>
                                    </tr>

                                    <!-- % of Income 189 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C189" data-format="0.00 %" data-formula="IF(C7> 0,C188/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D189" data-format="0.00 %" data-formula="IF(D7> 0,D188/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G189" data-format="0.00 %" data-formula="IF(G7> 0,G188/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H189" data-format="0.00 %" data-formula="IF(H7> 0,H188/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K189" data-format="0.00 %" data-formula="IF(K7> 0,K188/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L189" data-format="0.00 %" data-formula="IF(L7> 0,L188/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O189" data-format="0.00 %" data-formula="IF(O7> 0,O188/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P189" data-format="0.00 %" data-formula="IF(P7> 0,P188/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S189" data-format="0.00 %" data-formula="IF(S7> 0,S188/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T189" data-format="0.00 %" data-formula="IF(T7> 0,T188/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W189" data-format="0.00 %" data-formula="IF(W7> 0,W188/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X189" data-format="0.00 %" data-formula="IF(X7> 0,X188/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA189" data-format="0.00 %" data-formula="IF(AA7> 0,AA188/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB189" data-format="0.00 %" data-formula="IF(AB7> 0,AB188/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE189" data-format="0.00 %" data-formula="IF(AE7> 0,AE188/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF189" data-format="0.00 %" data-formula="IF(AF7> 0,AF188/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI189" data-format="0.00 %" data-formula="IF(AI7> 0,AI188/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ189" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ188/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM189" data-format="0.00 %" data-formula="IF(AM7> 0,AM188/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN189" data-format="0.00 %" data-formula="IF(AN7> 0,AN188/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ189" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ188/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR189" data-format="0.00 %" data-formula="IF(AR7> 0,AR188/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU189" data-format="0.00 %" data-formula="IF(AU7> 0,AU188/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV189" data-format="0.00 %" data-formula="IF(AV7> 0,AV188/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY189">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ189">
                                        </td>
                                    </tr>


                                    <!-- MISCELLANEOUS -->
                                    <tr class="w100"><td colspan="38">&nbsp;</td></tr>

                                    <tr class="w100">
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget">Budget</td>
                                        <td class="subheader small actual">Actual</td>
                                        <td class="subheader small diff">Diff</td>
                                        <td class="subheader small budget text-bold">Budget</td>
                                        <td class="subheader small actual text-bold">Actual</td>
                                    </tr>

                                    <!-- Bank Fee -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C192"></td>
                                        <td class="actual"><input class="form-control" data-cell="D192"></td>
                                        <td class="diff"><input class="form-control" data-cell="E192"></td>
                                        <td class="budget"><input class="form-control" data-cell="G192"></td>
                                        <td class="actual"><input class="form-control" data-cell="H192"></td>
                                        <td class="diff"><input class="form-control" data-cell="I192"></td>
                                        <td class="budget"><input class="form-control" data-cell="K192"></td>
                                        <td class="actual"><input class="form-control" data-cell="L192"></td>
                                        <td class="diff"><input class="form-control" data-cell="M192"></td>
                                        <td class="budget"><input class="form-control" data-cell="O192"></td>
                                        <td class="actual"><input class="form-control" data-cell="P192"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q192"></td>
                                        <td class="budget"><input class="form-control" data-cell="S192"></td>
                                        <td class="actual"><input class="form-control" data-cell="T192"></td>
                                        <td class="diff"><input class="form-control" data-cell="U192"></td>
                                        <td class="budget"><input class="form-control" data-cell="W192"></td>
                                        <td class="actual"><input class="form-control" data-cell="X192"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y192"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA192"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB192"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC192"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE192"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF192"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG192"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI192"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ192"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK192"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM192"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN192"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO192"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ192"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR192"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS192"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU192"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV192"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW192"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY192">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ192">
                                        </td>
                                    </tr>

                                    <!-- Non-Deductible Expense 193 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C193"></td>
                                        <td class="actual"><input class="form-control" data-cell="D193"></td>
                                        <td class="diff"><input class="form-control" data-cell="E193"></td>
                                        <td class="budget"><input class="form-control" data-cell="G193"></td>
                                        <td class="actual"><input class="form-control" data-cell="H193"></td>
                                        <td class="diff"><input class="form-control" data-cell="I193"></td>
                                        <td class="budget"><input class="form-control" data-cell="K193"></td>
                                        <td class="actual"><input class="form-control" data-cell="L193"></td>
                                        <td class="diff"><input class="form-control" data-cell="M193"></td>
                                        <td class="budget"><input class="form-control" data-cell="O193"></td>
                                        <td class="actual"><input class="form-control" data-cell="P193"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q193"></td>
                                        <td class="budget"><input class="form-control" data-cell="S193"></td>
                                        <td class="actual"><input class="form-control" data-cell="T193"></td>
                                        <td class="diff"><input class="form-control" data-cell="U193"></td>
                                        <td class="budget"><input class="form-control" data-cell="W193"></td>
                                        <td class="actual"><input class="form-control" data-cell="X193"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y193"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA193"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB193"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC193"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE193"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF193"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG193"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI193"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ193"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK193"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM193"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN193"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO193"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ193"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR193"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS193"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU193"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV193"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW193"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY193">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ193">
                                        </td>
                                    </tr>

                                    <!-- Other Expense 194 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C194"></td>
                                        <td class="actual"><input class="form-control" data-cell="D194"></td>
                                        <td class="diff"><input class="form-control" data-cell="E194"></td>
                                        <td class="budget"><input class="form-control" data-cell="G194"></td>
                                        <td class="actual"><input class="form-control" data-cell="H194"></td>
                                        <td class="diff"><input class="form-control" data-cell="I194"></td>
                                        <td class="budget"><input class="form-control" data-cell="K194"></td>
                                        <td class="actual"><input class="form-control" data-cell="L194"></td>
                                        <td class="diff"><input class="form-control" data-cell="M194"></td>
                                        <td class="budget"><input class="form-control" data-cell="O194"></td>
                                        <td class="actual"><input class="form-control" data-cell="P194"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q194"></td>
                                        <td class="budget"><input class="form-control" data-cell="S194"></td>
                                        <td class="actual"><input class="form-control" data-cell="T194"></td>
                                        <td class="diff"><input class="form-control" data-cell="U194"></td>
                                        <td class="budget"><input class="form-control" data-cell="W194"></td>
                                        <td class="actual"><input class="form-control" data-cell="X194"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y194"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA194"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB194"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC194"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE194"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF194"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG194"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI194"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ194"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK194"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM194"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN194"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO194"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ194"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR194"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS194"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU194"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV194"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW194"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY194">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ194">
                                        </td>
                                    </tr>


                                    <!-- Total BUSINESS EXPENSE 195 -->
                                    <tr class="w100 row-total">
                                        <td class="budget"><input class="form-control" data-cell="C195" data-formula="SUM(C192:C194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="D195" data-formula="SUM(D192:D194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="E195" data-formula="C195-D195"></td>
                                        <td class="budget"><input class="form-control" data-cell="G195" data-formula="SUM(G192:G194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="H195" data-formula="SUM(H192:H194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="I195" data-formula="G195-H195"></td>
                                        <td class="budget"><input class="form-control" data-cell="K195" data-formula="SUM(K192:K194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="L195" data-formula="SUM(L192:L194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="M195" data-formula="K195-L195"></td>
                                        <td class="budget"><input class="form-control" data-cell="O195" data-formula="SUM(O192:O194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="P195" data-formula="SUM(P192:P194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Q195" data-formula="O195-P195"></td>
                                        <td class="budget"><input class="form-control" data-cell="S195" data-formula="SUM(S192:S194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="T195" data-formula="SUM(T192:T194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="U195" data-formula="S195-T195"></td>
                                        <td class="budget"><input class="form-control" data-cell="W195" data-formula="SUM(W192:W194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="X195" data-formula="SUM(X192:X194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="Y195" data-formula="W195-X195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AA195" data-formula="SUM(AA192:AA194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB195" data-formula="SUM(AB192:AB194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AC195" data-formula="AA195-AB195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AE195" data-formula="SUM(AE192:AE194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF195" data-formula="SUM(AF192:AF194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AG195" data-formula="AE195-AF195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AI195" data-formula="SUM(AI192:AI194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ195" data-formula="SUM(AJ192:AJ194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AK195" data-formula="AI195-AJ195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AM195" data-formula="SUM(AM192:AM194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN195" data-formula="SUM(AN192:AN194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AO195" data-formula="AM195-AN195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AQ195" data-formula="SUM(AQ192:AQ194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR195" data-formula="SUM(AR192:AR194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AS195" data-formula="AQ195-AR195"></td>
                                        <td class="budget"><input class="form-control" data-cell="AU195" data-formula="SUM(AU192:AU194)"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV195" data-formula="SUM(AV192:AV194)"></td>
                                        <td class="diff"><input class="form-control" data-cell="AW195" data-formula="AU195-AV195"></td>
                                        <td>
                                            <input class="form-control" data-cell="AY195">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ195">
                                        </td>
                                    </tr>

                                    <!-- % of Income 163 -->
                                    <tr class="w100">
                                        <td class="budget"><input class="form-control" data-cell="C196" data-format="0.00 %" data-formula="IF(C7> 0,C195/C7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="D196" data-format="0.00 %" data-formula="IF(D7> 0,D195/D7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="G196" data-format="0.00 %" data-formula="IF(G7> 0,G195/G7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="H196" data-format="0.00 %" data-formula="IF(H7> 0,H195/H7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="K196" data-format="0.00 %" data-formula="IF(K7> 0,K195/K7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="L196" data-format="0.00 %" data-formula="IF(L7> 0,L195/L7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="O196" data-format="0.00 %" data-formula="IF(O7> 0,O195/O7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="P196" data-format="0.00 %" data-formula="IF(P7> 0,P195/P7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="S196" data-format="0.00 %" data-formula="IF(S7> 0,S195/S7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="T196" data-format="0.00 %" data-formula="IF(T7> 0,T195/T7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="W196" data-format="0.00 %" data-formula="IF(W7> 0,W195/W7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="X196" data-format="0.00 %" data-formula="IF(X7> 0,X195/X7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AA196" data-format="0.00 %" data-formula="IF(AA7> 0,AA195/AA7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AB196" data-format="0.00 %" data-formula="IF(AB7> 0,AB195/AB7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AE196" data-format="0.00 %" data-formula="IF(AE7> 0,AE195/AE7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AF196" data-format="0.00 %" data-formula="IF(AF7> 0,AF195/AF7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AI196" data-format="0.00 %" data-formula="IF(AI7> 0,AI195/AI7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AJ196" data-format="0.00 %" data-formula="IF(AJ7> 0,AJ195/AJ7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AM196" data-format="0.00 %" data-formula="IF(AM7> 0,AM195/AM7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AN196" data-format="0.00 %" data-formula="IF(AN7> 0,AN195/AN7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AQ196" data-format="0.00 %" data-formula="IF(AQ7> 0,AQ195/AQ7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AR196" data-format="0.00 %" data-formula="IF(AR7> 0,AR195/AR7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td class="budget"><input class="form-control" data-cell="AU196" data-format="0.00 %" data-formula="IF(AU7> 0,AU195/AU7,' - ')"></td>
                                        <td class="actual"><input class="form-control" data-cell="AV196" data-format="0.00 %" data-formula="IF(AV7> 0,AV195/AV7,' - ')"></td>
                                        <td class="diff">&nbsp;</td>
                                        <td>
                                            <input class="form-control" data-cell="AY196">
                                        </td>
                                        <td>
                                            <input class="form-control" data-cell="AZ196">
                                        </td>
                                    </tr>


                                </tbody>
                            </table>
                        </div>
                    </div>
                </form>
            </div>
        </div>

        <script src="../js/jquery-calx-sample-2.2.7.min.js" type="text/javascript"></script>
        <script src="../js/bootstrap.js" type="text/javascript"></script>
        <script>
            $('#budget_planner').calx({
                onBeforeCalculate : function(){
                    console.time('calculating');
                },
                onAfterRender : function(){
                    console.timeEnd('calculating');
                },
                defaultFormat : '$ 0,0'
            });
            $('#show_formula').click(function(e){
                e.preventDefault();

                if($(this).attr('data-shown') == '0'){
                    $('[data-formula],[data-cell]').each(function(){
                        $(this).after('<span class="formula">'+$(this).attr('data-cell')+($(this).attr('data-formula') ? ' = '+$(this).attr('data-formula') : '')+'&nbsp;</span>');
                    });

                    $(this).attr('data-shown', 1).html('Hide Formula');
                }else{
                    $('span.formula').remove();
                    $(this).attr('data-shown', 0).html('Show Formula');
                }
            });

            $('tbody').on('scroll', function () {
                var tbody = this;
                setTimeout(function(){
                    $('tbody').not(tbody).scrollTop($(tbody).scrollTop());
                }, 100);
            });
        </script>
    </body>
</html>